Company Valuation: KINS TECH

Data adjusted to current consolidation scope
Fiscal Period: December 2022 2024 2025 2026 2027
Market Cap 1 - 29.96 10.59 8.438 -
Change - - -64.65% -20.32% -
Enterprise Value (EV) 1 - 30.19 12.15 13.04 10.94
Change - - -59.77% 7.33% -16.11%
P/E 11.1x -1.49x -0.57x -0.32x -1.09x
PBR - - - - -
PEG - - 0x 0x 0x
Capitalization / Revenue - 4.19x 2.31x 1.05x 0.56x
EV / Revenue - 4.23x 2.65x 1.63x 0.73x
EV / EBITDA - -3.68x -1.24x -1.24x -4.97x
EV / EBIT - -2.2x -0.69x -0.78x -1.07x
EV / FCF - -4.11x -1.17x -1.21x -2.54x
FCF Yield - -24.4% -85.6% -82.8% -39.3%
Dividend per Share 2 - - - - -
Rate of return - - - - -
EPS 2 45.5 -61 -29 -11.19 -3.31
Distribution rate - - - - -
Net sales 1 - 7.142 4.583 8 15
EBITDA 1 - -8.194 -9.803 -10.5 -2.2
EBIT 1 - -13.74 -17.58 -16.7 -10.2
Net income 1 17.63 -19.41 -13.47 -22.1 -12.2
Net Debt 1 - 0.235 1.558 4.6 2.5
Reference price 2 503.500 91.000 16.600 3.610 3.610
Nbr of stocks (in thousands) - 329 638 2,337 -
Announcement Date 3/21/23 4/7/25 3/30/26 - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
16.09x4.35x9.1x-.--% 116B
20.21x12.89x15.36x-.--% 106B
30.55x6.37x15.4x-.--% 55.04B
35.59x4.47x13.35x-.--% 49.34B
16.96x6.03x15.42x0.84% 42.15B
17.72x6.75x13.79x-.--% 17.05B
26.06x2.45x14.11x-.--% 14.72B
27.87x - - 3.49% 11.1B
79.34x4.82x19.72x-.--% 10.48B
Average 30.04x 6.02x 14.53x 0.48% 46.9B
Weighted average by Cap. 23.67x 7.06x 13.37x 0.18%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA