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.($)
52.8x16.37x31.83x-.--% 88.87B
16.82x3.38x7.98x1.78% 73.23B
21.34x6.1x11.47x-.--% 29.68B
43.7x23.22x37.51x1.91% 26.78B
64.41x5.86x20.43x-.--% 26.62B
5.77x2.72x6.45x4.71% 19.94B
89.66x5.17x24.36x-.--% 18.29B
7.71x - - 7.87% 16.9B
11.28x-0.76x-1.34x-.--% 13.51B
Average 34.83x 7.76x 17.34x 1.81% 34.87B
Weighted average by Cap. 36.58x 9.43x 19.73x 1.3%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA