Company Valuation: HLS Therapeutics Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 384.6 235.2 95.92 86.84 109.9 82.64 - -
Change - -38.85% -59.22% -9.47% 26.6% -24.83% - -
Enterprise Value (EV) 384.6 235.2 95.92 86.84 109.9 82.64 82.64 82.64
Change - -38.85% -59.22% -9.47% 26.6% -24.83% 0% 0%
P/E -28.9x -9.95x -3.52x -4.41x -9.01x -13.1x -38.8x 30.2x
PBR - 1.88x - 1.22x - 1.56x 1.52x -
PEG - -0.1x -0.2x 0.2x 0.2x 0.3x 0.6x -0x
Capitalization / Revenue 6.41x 3.83x 1.52x 1.53x 1.98x 1.42x 1.27x 1.05x
EV / Revenue 0x 0x 0x 0x 0x 1.42x 1.27x 1.05x
EV / EBITDA 0x 0x 0x 0x 0x 4.34x 3.66x 2.51x
EV / EBIT -0x -0x -0x -0x -0x -21.2x -118x 11.2x
EV / FCF 0x 0x 0x 0x 0x 6.17x - -
FCF Yield 3.27% 7.18% 16.4% 9.2% 15.4% 16.2% - -
Dividend per Share 2 - - 0.7398 - - - - -
Rate of return - - 24.7% - - - - -
EPS 2 -0.41 -0.73 -0.85 -0.62 -0.39 -0.2067 -0.07 0.09
Distribution rate - - -87% - - - - -
Net sales 1 60.01 61.47 63.07 56.62 55.5 58.34 65.06 78.65
EBITDA 1 26.33 23.83 21.05 16.65 19.62 19.03 22.57 32.9
EBIT 1 -6.284 -13.5 -10.35 -7.686 -4.106 -3.9 -0.7 7.4
Net income 1 -13.12 -23.6 -27.53 -19.66 -12.43 -5.47 -2.164 3.1
Net Debt - - - - - - - -
Reference price 2 11.853 7.263 2.991 2.731 3.515 2.715 2.715 2.715
Nbr of stocks (in thousands) 32,451 32,384 32,071 31,793 31,274 30,442 - -
Announcement Date 3/17/22 3/16/23 3/14/24 3/13/25 3/12/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
-13.14x - - - 82.64M
32.45x11.78x23.93x0.61% 1,019B
28.48x6.32x17.7x2.09% 617B
33.26x7.78x16.08x2.64% 464B
104.98x5.87x24.89x2.36% 356B
18.81x4.58x11.36x2.9% 333B
19.83x5.17x12.78x3.09% 267B
20.02x4.17x11.86x2.13% 244B
25.46x6.66x11.86x2.5% 218B
-43.78x6.39x24.97x2.27% 179B
Average 22.64x 6.52x 17.27x 2.29% 369.73B
Weighted average by Cap. 31.80x 7.61x 18.61x 1.96%

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. HLS Stock
  4. Valuation HLS Therapeutics Inc.