Valuation Miliboo

Stocks

Market Closed - Euronext Paris 12:55:00 2026-10-26 EDT			5-day change	1st Jan Change
1.680 ^EUR	+4.35%		-6.67%	+4.35%

10-15	Miliboo evolves its governance to support growth ambitions
09-17	Miliboo: 19.1% growth in the first quarter

Data adjusted to current consolidation scope

Fiscal Period: April	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	33.94	17.93	15.13	13.34	8.936	11.55	-	-
Change	-	-47.17%	-15.64%	-11.83%	-33.01%	29.21%	-	-
Enterprise Value (EV) ¹	32.77	20.31	14.76	11.92	8.763	11.21	10.49	8.826
Change	-	-38.01%	-27.35%	-19.22%	-26.49%	27.95%	-9.02%	-15.83%
P/E	18.4x	555x	-10x	5.61x	-35.1x	38.8x	16.8x	5.25x
PBR	-	-	-	-	-	-	-	-
PEG	-	-5.6x	0x	-0x	0x	-0x	0x	0x
Capitalization / Revenue	-	-	-	0.31x	0.23x	0.25x	0.24x	0.24x
EV / Revenue	-	-	-	0.28x	0.22x	0.25x	0.22x	0.18x
EV / EBITDA	6.55x	10.7x	-16.4x	4.04x	2,191x	13.3x	6.94x	4.48x
EV / EBIT	13.1x	40.6x	-9.84x	4.25x	-17.5x	37.9x	10.4x	5.96x
EV / FCF	4.75x	-4.41x	-13.3x	11.7x	-7.06x	-61.6x	9.8x	5.32x
FCF Yield	21.1%	-22.7%	-7.53%	8.56%	-14.2%	-1.62%	10.2%	18.8%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	0.38	0.006	-0.22	0.346	-0.037	0.042	0.1	0.32
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	-	-	-	43.32	39	44.06	47.68	49.12
EBITDA ¹	5	1.9	-0.9	2.948	0.004	0.841	1.51	1.97
EBIT ¹	2.5	0.5	-1.5	2.804	-0.5	0.296	1.01	1.48
Net income ¹	1.8	0.03	-1.5	2.381	-0.3	0.292	0.72	1.09
Net Debt ¹	-1.176	2.38	-0.37	-1.418	-0.173	0.009	-1.06	-2.72
Reference price ²	7.000	3.330	2.200	1.940	1.300	1.680	1.680	1.680
Nbr of stocks (in thousands)	4,849	5,385	6,876	6,875	6,873	6,873	-	-
Announcement Date	7/7/21	7/13/22	8/30/23	7/29/24	7/31/25	7/29/26	-	-

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
MILIBOO	40.25x	0.25x	11.88x	-	12.39M
SOMNIGROUP INTERNATIONAL INC.	21.88x	2.11x	12.44x	1.05%	13.61B
MOHAWK INDUSTRIES, INC.	13.19x	0.75x	6x	-.--%	7.54B
NIEN MADE ENTERPRISE CO., LTD.	14.85x	2.8x	8.41x	4.52%	3.29B
JASON FURNITURE (HANGZHOU) CO.,LTD.	10.88x	0.81x	5.8x	5.61%	2.8B
MOTOMOTION CHINA CORPORATION	13.14x	2.11x	7.19x	1.07%	1.51B
HYUNDAI G.F. HOLDINGS CO., LTD.	5.48x	0.32x	4.48x	4.26%	1.49B
LUOLAI LIFESTYLE TECHNOLOGY CO., LTD.	15.55x	1.75x	10.66x	5.51%	1.43B
Average	16.90x	1.36x	8.35x	3.14%	3.96B
Weighted average by Cap.	16.64x	1.64x	9.19x	1.92%