Company Valuation: FIDUCIAL Office Solutions

Data adjusted to current consolidation scope
Fiscal Period: September 2020 2021 2022 2023 2024 2025
Market Cap 1 61.17 59 60.74 59.87 60.3 57.7
Change - -3.55% 2.94% -1.43% 0.72% -4.32%
Enterprise Value (EV) 1 64.94 65.38 67.5 64.2 65.12 63.07
Change - 0.66% 3.25% -4.89% 1.43% -3.15%
P/E 47.3x 24.5x 32.2x 22.8x 25x -19.7x
PBR 0.82x 0.77x 0.77x 0.74x 0.74x 0.75x
PEG - 0.3x -1.5x 0.6x -3.03x 0x
Capitalization / Revenue 0.35x 0.31x 0.28x 0.27x 0.29x 0.32x
EV / Revenue 0.37x 0.34x 0.31x 0.29x 0.32x 0.35x
EV / EBITDA 21.6x 11.3x 18.3x 9.33x 19.2x -39x
EV / EBIT 32.2x 13.4x 24.1x 12.5x 23.3x -26.8x
EV / FCF -6.86x 25.2x 5.23x 12.5x 41.8x 15.9x
FCF Yield -14.6% 3.96% 19.1% 8.03% 2.39% 6.29%
Dividend per Share 2 - - - 0.7 0.7 -
Rate of return - - - 2.54% 2.52% -
EPS 2 0.5956 1.109 0.87 1.21 1.11 -1.351
Distribution rate - - - 57.9% 63.1% -
Net sales 1 175 191.6 215 222.1 205.1 182.8
EBITDA 1 3.004 5.805 3.681 6.88 3.394 -1.618
EBIT 1 2.018 4.891 2.8 5.123 2.789 -2.351
Net income 1 1.292 2.406 1.888 2.624 2.417 -2.931
Net Debt 1 3.772 6.373 6.765 4.333 4.815 5.368
Reference price 2 28.20 27.20 28.00 27.60 27.80 26.60
Nbr of stocks (in thousands) 2,169 2,169 2,169 2,169 2,169 2,169
Announcement Date 1/29/21 1/28/22 1/31/23 1/31/24 1/31/25 2/2/26
1EUR in Million2EUR
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 66.18M
11.46x0.82x5.68x3.9% 22.73B
14.4x - - 2.69% 5.79B
12.07x0.42x5.1x3.17% 5.15B
11.47x2.24x7.36x2.04% 2.37B
16.15x0.82x9.91x1.85% 2.07B
9.5x0.38x3.97x2.73% 1.8B
-102.47x - - 0.7% 954M
11.3x - - 3.27% 470M
27.5x0.6x5.8x2.04% 344M
Average 1.26x 0.88x 6.30x 2.49% 4.17B
Weighted average by Cap. 9.62x 0.83x 5.87x 3.29%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Stocks
  3. SACI Stock
  4. Valuation FIDUCIAL Office Solutions