Company Valuation: Fluidra, S.A.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 6,682 2,756 3,579 4,465 4,398 3,591 - -
Change - -58.75% 29.84% 24.77% -1.5% -18.35% - -
Enterprise Value (EV) 1 7,749 4,141 4,794 5,623 5,484 4,614 4,480 4,335
Change - -46.56% 15.76% 17.29% -2.46% -15.88% -2.89% -3.25%
P/E 26.6x 17.1x 31.4x 32.3x 25.3x 19.6x 15x 12.8x
PBR 4.16x 1.62x 2.28x 2.71x 2.76x 2.21x 2.07x 1.93x
PEG - -0.5x -1.1x 1.5x 1x 3.69x 0.5x 0.7x
Capitalization / Revenue 3.06x 1.15x 1.75x 2.12x 2.01x 1.58x 1.51x 1.43x
EV / Revenue 3.54x 1.73x 2.34x 2.68x 2.51x 2.03x 1.88x 1.73x
EV / EBITDA 14.1x 8.09x 10.8x 12.6x 10.9x 8.71x 7.76x 6.97x
EV / EBIT 18.3x 13.6x 20.3x 21.6x 16.4x 13.3x 11x 9.56x
EV / FCF 28.3x 98.8x 13.1x 23.7x 20.2x 19.2x 15.3x 13.1x
FCF Yield 3.53% 1.01% 7.61% 4.22% 4.95% 5.22% 6.55% 7.63%
Dividend per Share 2 0.4 0.85 0.7 0.55 0.65 0.6776 0.758 0.8509
Rate of return 1.14% 5.85% 3.71% 2.34% 2.81% 3.58% 4.01% 4.5%
EPS 2 1.324 0.8481 0.6002 0.7273 0.9167 0.9653 1.264 1.48
Distribution rate 30.2% 100% 117% 75.6% 70.9% 70.2% 60% 57.5%
Net sales 1 2,187 2,389 2,051 2,102 2,184 2,267 2,386 2,503
EBITDA 1 549 512 445 447.4 501 529.5 577.1 622.3
EBIT 1 424.3 304.3 236.1 259.7 334 347.2 405.6 453.6
Net income 1 252 159.9 113.8 138.1 176 183.4 243.4 285.3
Net Debt 1 1,067 1,385 1,215 1,158 1,087 1,023 889.6 743.7
Reference price 2 35.20 14.52 18.85 23.52 23.16 18.91 18.91 18.91
Nbr of stocks (in thousands) 189,828 189,816 189,848 189,840 189,892 189,893 - -
Announcement Date 2/28/22 2/27/23 2/29/24 2/27/25 2/26/26 - - -
1EUR in Million2EUR
Estimates

P/E, Detailed evolution



P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
34.75x2.42x14.67x1.85% 10.45B
17.96x1.53x12.82x2.63% 7.11B
-208.02x9.94x-731.39x - 6.87B
20.8x2.12x12.2x1.13% 4.87B
16.98x1.05x8.33x2.56% 4.46B
33.35x0.87x7.93x1.15% 4.28B
19.38x2.02x8.64x3.62% 3.96B
15.57x0.62x7.09x3.59% 3.6B
19.39x0.43x7.53x3% 3.67B
Average -3.31x 2.33x -72.46x 2.44% 5.47B
Weighted average by Cap. -8.42x 2.74x -92.61x 2.32%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Fluidra, S.A.

Historical PBR trend

Valuation ratios - PBR - Fluidra, S.A.

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Fluidra, S.A.

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Fluidra, S.A.


Year-on-year evolution of the Yield

Valuation ratios - Yield - Fluidra, S.A.