Company Valuation: MERY FINT

Data adjusted to current consolidation scope
Fiscal Period: December 2023 2024 2025
Market Cap 1 158.1 425.4 347.3
Change - 169.13% -18.37%
Enterprise Value (EV) 1 150.2 409 312.3
Change - 172.31% -23.65%
P/E -12.7x -91.7x -64.4x
PBR 8.87x 17.7x 8.23x
PEG 0.3x 1.4x -17.95x
Capitalization / Revenue 354x 422x 186x
EV / Revenue 337x 406x 167x
EV / EBITDA - - -
EV / EBIT -18.3x -159x -85x
EV / FCF -13.9x -2,113x -51.2x
FCF Yield -7.22% -0.05% -1.95%
Dividend per Share 2 - - -
Rate of return - - -
EPS 2 -0.2041 -0.0745 -0.0772
Distribution rate - - -
Net sales 1 0.4459 1.007 1.867
EBITDA -7.293 -1.898 -3.672
EBIT 1 -8.192 -2.574 -3.674
Net income 1 -9.357 -4.534 -5.098
Net Debt 1 -7.887 -16.45 -35.01
Reference price 2 2.600 6.830 4.970
Nbr of stocks (in thousands) 60,800 62,290 69,875
Announcement Date 4/23/24 4/30/25 3/26/26
1USD in Million2USD
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
52.95x17.97x33.62x-.--% 98.68B
21.88x4.4x10.41x1.38% 95.19B
28.07x8.7x16.74x-.--% 39.7B
40.99x20.62x34.47x2.08% 26.12B
62.31x5.7x19.88x-.--% 25.95B
89.03x7.11x30.26x-.--% 23.93B
6.09x2.94x6.98x4.43% 20.91B
8.32x - - 7.58% 19.95B
12.91x-0.24x-0.42x-.--% 17.46B
Average 35.84x 8.40x 18.99x 1.72% 40.88B
Weighted average by Cap. 37.40x 9.92x 20.84x 1.17%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA