|
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| - EUR | -.--% |
|
-.--% | - |
| 04-29 | Airbus, Pernod Ricard, Sopra Steria, TotalEnergies, TP... stocks to watch today in Paris |  |
| 04-28 | Airbus, TP, Worldline... stocks to watch tomorrow in Paris | |
Company Valuation: INSIDE Secure
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 128.3 | 70.81 | 43.2 | 24.99 | 20.91 | 20.44 | - | - |
| Change | - | -44.79% | -39% | -42.15% | -16.32% | -2.25% | - | - |
| Enterprise Value (EV) 1 | 139.8 | 84.31 | 61.1 | 46.29 | 45.81 | 40.64 | 43.59 | 45.14 |
| Change | - | -39.69% | -27.54% | -24.23% | -1.03% | -11.29% | 7.26% | 3.56% |
| P/E | 37.5x | -3.95x | -3.03x | -2.44x | -0.27x | -2.47x | -2.76x | -3.35x |
| PBR | 0.85x | - | 0.36x | - | 0.6x | 0.87x | 1.46x | 3.35x |
| PEG | - | 0x | 0.1x | 0.1x | -0x | 0x | 0.3x | 0.2x |
| Capitalization / Revenue | 1.45x | 1.16x | 0.7x | 0.44x | 0.45x | 0.5x | 0.48x | 0.46x |
| EV / Revenue | 1.58x | 1.38x | 0.99x | 0.81x | 0.99x | 0.99x | 1.03x | 1.02x |
| EV / EBITDA | 7.35x | 76.6x | 47x | 16.5x | -229x | 19.8x | 14.8x | 10.5x |
| EV / EBIT | 9.37x | -24.1x | -14.9x | -16x | -8.04x | -13.5x | -20.8x | -56.4x |
| EV / FCF | 6.71x | 31.2x | -55.5x | -27.2x | -19.1x | -7.97x | -13.6x | -25.8x |
| FCF Yield | 14.9% | 3.2% | -1.8% | -3.67% | -5.24% | -12.5% | -7.34% | -3.88% |
| Dividend per Share 2 | - | - | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - | - | - |
| EPS 2 | 0.04 | -0.21 | -0.1672 | -0.12 | -0.9 | -0.095 | -0.085 | -0.07 |
| Distribution rate | - | - | - | - | - | - | - | - |
| Net sales 1 | 88.46 | 61 | 61.6 | 57.2 | 46.5 | 40.95 | 42.4 | 44.45 |
| EBITDA 1 | 19.02 | 1.1 | 1.3 | 2.8 | -0.2 | 2.05 | 2.95 | 4.3 |
| EBIT 1 | 14.91 | -3.5 | -4.1 | -2.9 | -5.7 | -3 | -2.1 | -0.8 |
| Net income 1 | 3.678 | -17.6 | -14.3 | -10.3 | -78.6 | -8.35 | -7.45 | -6.05 |
| Net Debt 1 | 11.54 | 13.5 | 17.9 | 21.3 | 24.9 | 20.2 | 23.15 | 24.7 |
| Reference price 2 | 1.5012 | 0.8293 | 0.5062 | 0.2930 | 0.2395 | 0.2343 | 0.2343 | 0.2343 |
| Nbr of stocks (in thousands) | 85,445 | 85,387 | 85,329 | 85,297 | 87,314 | 87,265 | - | - |
| Announcement Date | 3/9/22 | 3/9/23 | 3/14/24 | 3/13/25 | 3/12/26 | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 22.42x | 8.62x | 14.33x | 0.95% | 2,888B | |
| 99.61x | 40.25x | 67.3x | -.--% | 322B | |
| 125.21x | 39.98x | 126.45x | 0.14% | 128B | |
| 82.46x | 16.57x | 36.01x | -.--% | 102B | |
| 488.62x | 19.97x | 80.42x | -.--% | 91.41B | |
| 161.36x | 9.41x | 23.25x | -.--% | 83.61B | |
| 34.45x | 1.82x | 14.21x | -.--% | 63.84B | |
| 131.38x | 5.52x | 27.01x | -.--% | 47.86B | |
| -37.54x | 5.04x | 24.13x | -.--% | 40.6B | |
| Average | 123.11x | 16.35x | 45.90x | 0.12% | 418.73B | |
| Weighted average by Cap. | 49.48x | 12.71x | 25.33x | 0.73% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
- Stock Market
- Stocks
- VMX Stock
- Stock
- Valuation INSIDE Secure
Choose MarketScreener Select your edition
All financial news and data tailored to specific country editions
