Company Valuation: EO2

Data adjusted to current consolidation scope
Fiscal Period: February 2020 2021 2022 2023 2024 2025
Market Cap 1 8.514 14.24 11.67 14.13 12.15 7.978
Change - 67.22% -18.05% 21.08% -13.98% -34.35%
Enterprise Value (EV) 1 10.51 16.97 11.14 11.43 18.06 15.37
Change - 61.46% -34.38% 2.65% 57.91% -14.89%
P/E Ratio 7.8x 48.1x 18.7x 2.99x 16.1x -87.1x
PBR 0.51x 0.88x 0.7x 0.66x 0.56x 0.44x
PEG - -0.6x 0x 0x -0.2x 1x
Capitalization / Revenue 0.35x 0.57x 0.38x 0.35x 0.36x 0.26x
EV / Revenue 0.43x 0.69x 0.36x 0.29x 0.53x 0.51x
EV / EBITDA 3.55x 7.15x 3.91x 1.24x 6.57x 12.7x
EV / EBIT 10.2x 50.8x 15x 1.87x 44.7x -10.2x
EV / FCF 8.86x 92.9x 3.41x 2.85x -2.9x -6.84x
FCF Yield 11.3% 1.08% 29.3% 35.1% -34.5% -14.6%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 0.46 0.117 0.2455 1.87 0.2982 -0.0427
Distribution rate - - - - - -
Net sales 1 24.55 24.78 30.67 40.05 34.07 30.16
EBITDA 1 2.964 2.373 2.85 9.187 2.747 1.206
EBIT 1 1.031 0.334 0.743 6.115 0.404 -1.505
Net income 1 1.199 0.277 0.623 4.567 0.71 -0.093
Net Debt 1 1.999 2.738 -0.528 -2.693 5.903 7.389
Reference price 2 3.590 5.620 4.600 5.600 4.800 3.720
Nbr of stocks (in thousands) 2,372 2,533 2,536 2,523 2,532 2,145
Announcement Date 10/16/20 7/7/21 7/8/22 7/30/23 6/24/24 7/9/25
1EUR in Million2EUR
Estimates

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - - 7.34M
27.34x4.03x14.18x3.2% 7.25B
-6.39x0.43x13.33x - 1.16B
98.58x2.41x23.1x0.22% 644M
Average 39.84x 2.29x 16.87x 1.71% 2.27B
Weighted average by Cap. 28.08x 3.45x 14.70x 2.96%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

- 40% : Our Best Subscriber-Only Tools to Spot Tomorrow’s Top Investments!
d
:
:
SEIZE THE OFFER!