Valuation genOway OTC Markets

Stocks

Delayed OTC Markets			5-day change	1st Jan Change
- ^USD	-.--%		-.--%	-

03-30	GenOway Société anonyme Reports Earnings Results for the Full Year Ended December 31, 2025	CI
12-30	GenOway Société anonyme completed the acquisition of Data Science and AI assets in OMICS platform.	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	21.45	37.85	35.3	40.59	34.58	24.99
Change	-	76.49%	-6.76%	15%	-14.82%	-27.73%
Enterprise Value (EV) ¹	29.49	43.07	39.45	43.56	35.2	31.7
Change	-	46.05%	-8.41%	10.42%	-19.2%	-9.93%
P/E	-	-	-	-	-	-
PBR	-	-	-	-	-	-
PEG	-	-	-	-	-	-
Capitalization / Revenue	1.32x	1.93x	1.67x	1.53x	1.26x	0.87x
EV / Revenue	1.81x	2.2x	1.87x	1.64x	1.28x	1.11x
EV / EBITDA	34.9x	99.8x	13.1x	7.49x	9.04x	7.16x
EV / EBIT	-78.2x	-54.6x	80.7x	27.8x	27x	24.9x
EV / FCF	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-
Dividend per Share ²	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-
EPS ²	-	-	-	-	-	-
Distribution rate	-	-	-	-	-	-
Net sales ¹	16.29	19.59	21.09	26.51	27.53	28.6
EBITDA ¹	0.844	0.4318	3.006	5.815	3.894	4.428
EBIT ¹	-0.3771	-0.7893	0.4886	1.565	1.304	1.274
Net income ¹	-0.6873	-0.3226	0.7778	1.568	1.831	0.9278
Net Debt ¹	8.045	5.22	4.156	2.973	0.623	6.718
Reference price ²	3.100	4.290	4.000	4.600	3.750	2.710
Nbr of stocks (in thousands)	6,919	8,824	8,824	8,824	9,220	9,220
Announcement Date	4/28/22	4/28/22	4/28/23	5/1/24	4/29/25	4/30/26

¹EUR in Million²EUR

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
LONZA GROUP AG	34.52x	6.15x	18.3x	0.93%	50.96B
REVOLUTION MEDICINES, INC.	-22.19x	290.43x	-23.05x	-.--%	46.18B
BEONE MEDICINES AG	49.23x	5.72x	31.29x	-.--%	42.73B
IQVIA HOLDINGS INC.	33.68x	3.27x	14.09x	-.--%	43.04B
CELLTRION, INC.	29.37x	8.87x	22.41x	0.39%	33.48B
MEDPACE HOLDINGS, INC.	35.2x	5.78x	26.25x	-.--%	17.28B
EUROFINS SCIENTIFIC SE	24.28x	2.11x	9.12x	1.11%	14.73B
CHARLES RIVER LABORATORIES INTERNATIONAL, INC.	78.94x	4.14x	16.07x	-.--%	14.09B
Average	32.88x	40.81x	14.31x	0.3%	32.81B
Weighted average by Cap.	28.00x	55.61x	12.86x	0.29%