Valuation Maraska d.d.

Stocks

End-of-day quote Zagreb S.E. 2026-03-06			5-day change	1st Jan Change
7.500 ^EUR	-.--%		-.--%	-

10-30	Maraska d.d. Reports Earnings Results for the Third Quarter and Nine Months Ended September 30, 2026	CI
07-31	Maraska d.d. Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	26.19	12.43	12.43	12.4	12.42	10.71
Change	-	-52.54%	0%	-0.22%	0.12%	-13.79%
Enterprise Value (EV) ¹	114.5	89.6	22.69	22.97	22.65	20.47
Change	-	-21.76%	-74.67%	1.24%	-1.39%	-9.65%
P/E	-2.96x	-8.04x	377x	-24x	49.1x	-13.6x
PBR	0.59x	0.29x	2.16x	2.37x	2.27x	2.28x
PEG	-	0.1x	-4x	0x	-0x	0x
Capitalization / Revenue	0.31x	0.11x	0.72x	0.71x	0.64x	0.56x
EV / Revenue	1.37x	0.83x	1.31x	1.31x	1.17x	1.07x
EV / EBITDA	-46.6x	9.15x	17.1x	53.9x	14.8x	-171x
EV / EBIT	-11.7x	57.7x	107x	-83.8x	43.4x	-28.5x
EV / FCF	9.56x	8x	117x	44x	26.3x	26.2x
FCF Yield	10.5%	12.5%	0.86%	2.27%	3.81%	3.82%
Dividend per Share ³	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-
EPS ³	-6.199	-1.083	0.0231	-0.3615	0.1772	-0.55
Distribution rate	-	-	-	-	-	-
Net sales ¹	83.83	108.5	17.3	17.58	19.42	19.18
EBITDA ¹	-2.459	9.79	1.327	0.426	1.533	-0.12
EBIT ¹	-9.746	1.553	0.212	-0.274	0.522	-0.719
Net income ¹	-8.846	-1.546	0.033	-0.516	0.253	-0.787
Net Debt ¹	88.32	77.17	10.26	10.57	10.23	9.762
Reference price ³	18.350	8.709	8.709	8.690	8.700	7.500
Nbr of stocks (in thousands)	1,427	1,427	1,427	1,427	1,427	1,427
Announcement Date	6/27/22	6/27/22	7/3/24	7/3/24	4/30/25	4/30/26

¹EUR in Million²HRK in Million³EUR

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
MARASKA D.D.	-	-	-	-	11.98M
KWEICHOW MOUTAI CO., LTD.	22.1x	9.58x	14.38x	3.51%	277B
DIAGEO PLC	14.94x	3.68x	10.9x	2.29%	52.62B
WULIANGYE YIBIN CO.,LTD.	22.63x	4.04x	11.03x	6.64%	43.94B
SHANXI XINGHUACUN FEN WINE FACTORY CO.,LTD.	17.64x	4.6x	11.83x	3.81%	24.33B
PERNOD RICARD	12.72x	2.94x	9.73x	6.89%	19.23B
LUZHOU LAOJIAO CO.,LTD	16.93x	5.64x	10.79x	4.73%	17.82B
BROWN-FORMAN CORPORATION	17.15x	3.91x	13.27x	3.28%	13.43B
UNITED SPIRITS LIMITED	53.18x	6.77x	36.41x	1.02%	10.35B
DAVIDE CAMPARI-MILANO N.V.	23.7x	3.07x	12.38x	1.67%	8.56B
Average	22.33x	4.91x	14.53x	3.76%	46.75B
Weighted average by Cap.	21.10x	7.37x	13.63x	3.77%