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.($)
- - - - 103M
33.21x7.77x24.61x-.--% 30.89B
12.21x0.89x6.08x3.47% 24.87B
12.3x1x5.64x2.35% 7.44B
19.15x1.79x10.35x1.76% 7.36B
13.83x0.47x5.69x2.64% 5.94B
17.04x0.9x8.02x2.54% 4.86B
34.49x10.15x23.98x0.87% 3.7B
51.7x3.3x20.12x1.23% 3.61B
247.09x - - - 3.17B
Average 49.00x 3.28x 13.06x 1.86% 9.19B
Weighted average by Cap. 30.75x 3.83x 14.25x 1.72%

Y-o-Y evolution of P/E

Valuation ratios - P/E - FIDUCIAL Office Solutions

Historical PBR trend

Valuation ratios - PBR - FIDUCIAL Office Solutions

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - FIDUCIAL Office Solutions

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - FIDUCIAL Office Solutions

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