Valuation Miliboo

Stocks

Market Closed - Euronext Paris Other stock markets 11:55:00 2026-07-02 EDT			5-day change	1st Jan Change
1.820 ^EUR	0.00%		-1.62%	+13.04%

06-05	Caution in Europe ahead of US jobs report
06-04	Miliboo posts record year with revenue up 13%

Data adjusted to current consolidation scope

Fiscal Period: April	2020	2021	2022	2023	2024	2025	2026	2027
Market Cap ¹	7.844	33.94	17.93	15.13	13.34	12.51	12.51	-
Change	-	332.74%	-47.17%	-15.64%	-11.83%	-6.22%	0%	-
Enterprise Value (EV) ¹	10.88	32.77	20.31	14.76	11.92	8.763	12.49	11.28
Change	-	201.21%	-38.01%	-27.35%	-19.22%	-26.49%	8.23%	-9.69%
P/E	-4.56x	18.4x	555x	-10x	5.61x	-35.1x	45.5x	20.2x
PBR	-	-	-	-	-	-	-	-
PEG	-	-0x	-5.6x	0x	-0x	0x	-0x	0x
Capitalization / Revenue	0.26x	-	-	-	0.31x	0.23x	0.28x	0.28x
EV / Revenue	0.36x	-	-	-	0.28x	0.22x	0.28x	0.25x
EV / EBITDA	-7.15x	6.55x	10.7x	-16.4x	4.04x	2,191x	13.4x	8.35x
EV / EBIT	-5.98x	13.1x	40.6x	-9.84x	4.25x	-17.5x	27.8x	12.7x
EV / FCF	-5.4x	4.75x	-4.41x	-13.3x	11.7x	-7.06x	-78.1x	9.32x
FCF Yield	-18.5%	21.1%	-22.7%	-7.53%	8.56%	-14.2%	-1.28%	10.7%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	-0.36	0.38	0.006	-0.22	0.346	-0.037	0.04	0.09
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	29.94	-	-	-	43.32	39	44.02	45.36
EBITDA ¹	-1.522	5	1.9	-0.9	2.948	0.004	0.93	1.35
EBIT ¹	-1.819	2.5	0.5	-1.5	2.804	-0.5	0.45	0.89
Net income ¹	-1.783	1.8	0.03	-1.5	2.381	-0.3	0.3	0.64
Net Debt ¹	3.035	-1.176	2.38	-0.37	-1.418	-0.173	-0.02	-1.23
Reference price ²	1.640	7.000	3.330	2.200	1.940	1.820	1.820	1.820
Nbr of stocks (in thousands)	4,783	4,849	5,385	6,876	6,875	6,873	6,873	-
Announcement Date	7/31/20	7/7/21	7/13/22	8/30/23	7/29/24	7/31/25	-	-

¹EUR in Million²EUR

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.($)
MILIBOO	-22.75x	0.3x	576.95x	-	14.25M
LEGGETT & PLATT, INCORPORATED	12.82x	0.62x	7.07x	1.71%	1.59B
MAN WAH HOLDINGS LIMITED	6.53x	0.59x	3.34x	7.82%	1.47B
LUOLAI LIFESTYLE TECHNOLOGY CO., LTD.	14.8x	1.6x	10.2x	5.25%	1.31B
SHANGHAI SHUIXING HOME TEXTILE CO., LTD.	9.46x	-	-	-	630M
ZHEJIANG ZHENGTE CO., LTD.	30.74x	-	-	-	622M
LOCTEK ERGONOMIC TECHNOLOGY CORP.	7.77x	-	-	3.88%	492M
WAKEFIT INNOVATIONS LIMITED	42.24x	2.8x	22.37x	-	425M
Average	12.70x	1.18x	123.99x	4.67%	818.8M
Weighted average by Cap.	14.64x	1.07x	9.83x	4.73%