Company Valuation: Glintt Global, S.A.

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 12.78 24.18 19.48 30.61 42.44 105.2
Change - 89.12% -19.42% 57.14% 38.64% 147.95%
Enterprise Value (EV) 1 55.55 66.85 59.27 68.22 73.78 132.3
Change - 20.34% -11.34% 15.1% 8.15% 79.33%
P/E 10.1x 15.1x 6.05x 7.65x 8.41x 13.6x
PBR 0.17x 0.32x 0.25x 0.38x 0.51x 1.21x
PEG - 0.6x 0x 0.3x 0.3x 0.3x
Capitalization / Revenue 0.14x 0.24x 0.17x 0.25x 0.35x 0.76x
EV / Revenue 0.61x 0.65x 0.53x 0.57x 0.6x 0.95x
EV / EBITDA 8.33x 7.24x 5.44x 5.72x 5.91x 9.12x
EV / EBIT 9.05x 7.72x 5.68x 5.85x 6.02x 9.27x
EV / FCF 11.5x 5.1x 6.57x 6.63x 6.51x 10.1x
FCF Yield 8.66% 19.6% 15.2% 15.1% 15.4% 9.87%
Dividend per Share 2 - - 0.0172 0.0345 0.0431 -
Rate of return - - 7.68% 9.8% 8.84% -
EPS 2 0.0145 0.0184 0.037 0.046 0.058 0.0889
Distribution rate - - 46.5% 75% 74.3% -
Net sales 1 91.64 102.6 112.6 120.2 122.3 139.4
EBITDA 1 6.669 9.237 10.89 11.93 12.48 14.5
EBIT 1 6.14 8.663 10.44 11.66 12.25 14.28
Net income 1 1.262 1.604 3.217 4.03 5.038 7.729
Net Debt 1 42.77 42.67 39.79 37.61 31.35 27.09
Reference price 2 0.147 0.278 0.224 0.352 0.488 1.210
Nbr of stocks (in thousands) 86,963 86,963 86,963 86,960 86,960 86,960
Announcement Date 4/30/21 4/29/22 4/28/23 4/29/24 4/29/25 4/30/26
1EUR in Million2EUR
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 120M
23.55x3.79x13.24x2.85% 224B
-115.86x18.44x106.47x-.--% 115B
13.01x1.44x7.55x3.69% 108B
15.89x2.91x10.99x5.17% 93.24B
20.57x5.38x13.22x2.77% 61.92B
15.39x2.25x9.54x5.07% 50B
21.69x1.61x10.15x0.88% 40.89B
20.74x1.69x10.38x1.41% 40.43B
18.48x2.37x11.38x4.68% 38.57B
Average 3.72x 4.43x 21.44x 2.95% 77.08B
Weighted average by Cap. -0.84x 5.27x 25.38x 2.87%

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. GLINT Stock
  4. Valuation Glintt Global, S.A.