|
Real-time
Other stock markets
|
5-day change | 1st Jan Change | ||
| 14.70 EUR | -0.34% |
|
+1.03% | +13.08% |
| 07-01 | MLCC Prices Surge as AI Supply Chain Faces New Bottleneck |  |
| 06-29 | Hopscotch overhauls its governance | |
Company Valuation: HOPSCOTCH Groupe
Data adjusted to current consolidation scope
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|
| Market Cap 1 | 19.58 | 21.52 | 38.12 | 50.34 | 52.81 | 38.92 |
| Change | - | 9.93% | 77.08% | 32.07% | 4.91% | -26.32% |
| Enterprise Value (EV) 1 | 21.47 | 18.53 | 31.19 | 59.46 | 74.93 | 61.94 |
| Change | - | -13.71% | 68.36% | 90.63% | 26.02% | -17.33% |
| P/E | -2.26x | 5.54x | 7.11x | 11.4x | 11.1x | 19.2x |
| PBR | 2.15x | 1.49x | 1.88x | 2.18x | 1.61x | 1.22x |
| PEG | - | -0x | 0.2x | -0.6x | -2.65x | -0.3x |
| Capitalization / Revenue | 0.16x | 0.14x | 0.15x | 0.19x | 0.17x | 0.14x |
| EV / Revenue | 0.18x | 0.12x | 0.13x | 0.22x | 0.23x | 0.23x |
| EV / EBITDA | -16.9x | 1.68x | 3.05x | 6.16x | 7.33x | 8.85x |
| EV / EBIT | -10x | 1.89x | 3.49x | 6.67x | 8.16x | 10.3x |
| EV / FCF | 1.68x | 2.73x | 3.52x | 4.2x | 76.5x | 11.1x |
| FCF Yield | 59.7% | 36.6% | 28.4% | 23.8% | 1.31% | 9.04% |
| Dividend per Share 2 | - | - | 0.5 | 0.65 | 0.65 | 0.5 |
| Rate of return | - | - | 3.46% | 3.4% | 3.65% | 3.85% |
| EPS 2 | -3.351 | 1.487 | 2.033 | 1.67 | 1.6 | 0.6773 |
| Distribution rate | - | - | 24.6% | 38.9% | 40.6% | 73.8% |
| Net sales 1 | 121.9 | 153.7 | 246.8 | 271.4 | 319.1 | 270.8 |
| EBITDA 1 | -1.274 | 11.05 | 10.21 | 9.659 | 10.23 | 6.999 |
| EBIT 1 | -2.139 | 9.78 | 8.942 | 8.908 | 9.178 | 6.016 |
| Net income 1 | -8.686 | 3.995 | 5.578 | 4.568 | 4.824 | 2.108 |
| Net Debt 1 | 1.888 | -2.999 | -6.926 | 9.117 | 22.12 | 23.03 |
| Reference price 2 | 7.56 | 8.24 | 14.45 | 19.10 | 17.80 | 13.00 |
| Nbr of stocks (in thousands) | 2,590 | 2,612 | 2,638 | 2,636 | 2,967 | 2,993 |
| Announcement Date | 5/3/21 | 4/28/22 | 4/28/23 | 4/26/24 | 4/30/25 | 5/1/26 |
1EUR in Million2EUR
Estimates
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | - | - | - | - | 50.24M | |
| 13.55x | 1.49x | 6.73x | 4.13% | 27B | |
| 9.58x | 1.12x | 6.17x | 4.18% | 23.54B | |
| 13x | 5.75x | 10.45x | 6.75% | 11.67B | |
| 16.38x | 1.25x | 4.23x | 3.06% | 5.43B | |
| 18.37x | 0.67x | 6.46x | 1.31% | 4.88B | |
| 10.03x | 0.69x | 4.13x | 4.66% | 4.61B | |
| -37.21x | 1.44x | 6.11x | -.--% | 3.53B | |
| 19.71x | 0.43x | 6.1x | 2.3% | 3.05B | |
| Average | 7.92x | 1.60x | 6.30x | 3.3% | 9.31B | |
| Weighted average by Cap. | 10.71x | 1.83x | 6.72x | 4.06% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
- Stock Market
- Stocks
- ALHOP Stock
- Valuation HOPSCOTCH Groupe
Select your edition
All financial news and data tailored to specific country editions
