Company Valuation: Ionik Corporation

Data adjusted to current consolidation scope
Fiscal Period: December 2022 2023 2024 2025
Market Cap 1 56.95 43.12 22.06 19.54
Change - -24.28% -48.84% -11.44%
Enterprise Value (EV) 1 97.1 130.1 139.9 125.2
Change - 33.98% 7.51% -10.51%
P/E -1.95x -0.76x -0.9x -0.57x
PBR 1.1x 47.4x -1.11x -0.36x
PEG - -0x 0x -0x
Capitalization / Revenue 0.52x 0.31x 0.12x 0.1x
EV / Revenue 0.89x 0.93x 0.78x 0.64x
EV / EBITDA 9.98x 10.7x 6.7x 3.77x
EV / EBIT -133x -1,328x 36.9x 9.37x
EV / FCF - 17.2x 5.46x 6.6x
FCF Yield - 5.82% 18.3% 15.2%
Dividend per Share 2 - - - -
Rate of return - - - -
EPS 2 -0.1063 -0.2002 -0.077 -0.0955
Distribution rate - - - -
Net sales 1 109.2 140.6 179.1 195.3
EBITDA 1 9.728 12.18 20.88 33.2
EBIT 1 -0.7287 -0.098 3.795 13.36
Net income 1 -22.12 -56.2 -22.34 -33.92
Net Debt 1 40.15 86.98 117.8 105.6
Reference price 2 0.2069 0.1514 0.0695 0.0547
Nbr of stocks (in thousands) 275,267 284,726 317,423 357,192
Announcement Date 5/2/23 4/29/24 4/30/25 4/30/26
1USD in Million2USD
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
23.13x8.87x14.73x0.92% 2,980B
99.66x40.28x67.33x-.--% 322B
115.4x36.83x116.48x0.15% 119B
81.04x16.29x35.4x-.--% 101B
473.84x20.4x82.01x-.--% 93.38B
154.58x9.02x23.03x-.--% 79.85B
35.35x1.86x14.54x-.--% 65.06B
121.61x5.1x25.23x-.--% 44.48B
-36.29x4.79x22.95x-.--% 38.67B
Average 118.70x 15.94x 44.63x 0.12% 426.94B
Weighted average by Cap. 48.34x 12.64x 24.83x 0.72%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA