Company Valuation: Lanakam S.A.

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 3.95 6.414 4.146 6.414 5.345 8.434
Change - 62.41% -35.37% 54.73% -16.67% 57.78%
Enterprise Value (EV) 1 6.083 8.345 5.965 8.36 7.543 10.5
Change - 37.18% -28.52% 40.16% -9.78% 39.27%
P/E -16.3x 19.1x 17.6x 12.4x 18.2x 14.2x
PBR 0.51x 0.78x 0.49x 0.71x 0.57x 0.85x
PEG - -0x -0.6x 0x -0.4x 0x
Capitalization / Revenue 2.74x 3.58x 2.1x 2.62x 2.2x 3.51x
EV / Revenue 4.22x 4.66x 3.02x 3.41x 3.1x 4.38x
EV / EBITDA -13.2x -117x -45.7x 126x 194x -262x
EV / EBIT -12.4x -79.2x -36.8x 246x -602x -133x
EV / FCF -15.3x 46x -13.9x 74x 97.2x 38.3x
FCF Yield -6.54% 2.17% -7.18% 1.35% 1.03% 2.61%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -0.0409 0.0566 0.0397 0.0869 0.0495 0.1
Distribution rate - - - - - -
Net sales 1 1.442 1.792 1.974 2.449 2.431 2.399
EBITDA 1 -0.4611 -0.0713 -0.1305 0.0665 0.0388 -0.0401
EBIT 1 -0.4917 -0.1054 -0.1622 0.0339 -0.0125 -0.0789
Net income 1 -0.2428 0.3363 0.2356 0.5161 0.2937 0.6191
Net Debt 1 2.133 1.93 1.819 1.946 2.197 2.071
Reference price 2 0.6650 1.0800 0.6980 1.0800 0.9000 1.4200
Nbr of stocks (in thousands) 5,939 5,939 5,939 5,939 5,939 5,939
Announcement Date 4/26/21 4/14/22 4/27/23 4/16/24 4/16/25 4/21/26
1EUR in Million2EUR
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 6.25M
17.54x2.65x8.76x3.35% 218B
30.32x7.55x16.66x1.49% 159B
25.23x4.05x14.26x2.28% 126B
63.96x4.56x42.56x0.4% 42.5B
11.58x1.75x6.02x3.99% 26.28B
19.21x2.52x12.8x1.09% 21.16B
18.9x3.61x8.91x3.09% 13.79B
10.43x1.18x7.68x7.01% 13.78B
Average 24.65x 3.48x 14.71x 2.84% 69.02B
Weighted average by Cap. 25.23x 4.27x 14.21x 2.48%

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. LANAC Stock
  4. Valuation Lanakam S.A.