Company Valuation: Mincon Group plc

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 293.5 212 138.3 97.63 108.4 172.1 - -
Change - -27.76% -34.75% -29.42% 11.01% 58.81% - -
Enterprise Value (EV) 1 308.9 238 158 120.3 131.1 188.2 183.9 176.7
Change - -22.94% -33.63% -23.85% 9% 43.52% -2.29% -3.89%
P/E 20.6x 14.6x - - - - - -
PBR - - - - - - - -
PEG - 6.1x - - - - - -
Capitalization / Revenue 2.03x 1.25x 0.88x 0.67x 0.73x 1.06x 1.02x 0.96x
EV / Revenue 2.14x 1.4x 1.01x 0.82x 0.88x 1.16x 1.09x 0.98x
EV / EBITDA 12.2x 8.64x 7.5x 8.48x 6.8x 8.94x 8.12x 7.13x
EV / EBIT 17.1x 12.1x 12.9x 21.8x 10.9x 14.9x 13x 10.3x
EV / FCF 125x - 12.9x 22.4x 25.4x 22x 18.2x 18.4x
FCF Yield 0.8% - 7.78% 4.47% 3.93% 4.54% 5.49% 5.43%
Dividend per Share 2 0.021 0.021 0.021 0.021 0.021 0.021 0.021 0.021
Rate of return 1.52% 2.1% 3.23% 4.57% 4.12% 2.59% 2.59% 2.59%
EPS 2 0.0669 0.0685 - - - - - -
Distribution rate 31.4% 30.7% - - - - - -
Net sales 1 144.4 170 156.9 145.9 148.7 162 168.2 179.9
EBITDA 1 25.32 27.53 21.07 14.18 19.27 21.05 22.65 24.8
EBIT 1 18.11 19.75 12.29 5.506 12.08 12.65 14.1 17.2
Net income 1 14.6 14.7 7.47 1.766 5.52 7.8 8.2 -
Net Debt 1 15.42 26 19.63 22.66 22.73 16.05 11.75 4.6
Reference price 2 1.3811 0.9978 0.6511 0.4595 0.5101 0.8101 0.8101 0.8101
Nbr of stocks (in thousands) 212,472 212,472 212,472 212,472 212,472 212,472 - -
Announcement Date 3/14/22 3/13/23 3/11/24 3/10/25 3/10/26 - - -
1EUR in Million2EUR
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- 1.16x8.93x2.59% 200M
30.59x5.23x19.04x0.85% 120B
26.21x4.8x16.83x2.29% 35.08B
21.08x1.8x12.98x2.22% 30.65B
29.64x3.96x14.97x0.11% 29.14B
19.12x3.21x10.34x1.62% 26.77B
21.51x3.12x13.45x1.09% 26.23B
95.95x36.2x78.93x0.39% 25B
23.71x2.9x12.49x1.59% 25.41B
26.24x3.3x16.11x1.72% 24.31B
Average 32.67x 6.57x 20.41x 1.45% 34.33B
Weighted average by Cap. 31.57x 6.40x 20.48x 1.22%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA



Year-on-year evolution of the Yield

  1. Stock Market
  2. Stocks
  3. MCON Stock
  4. Valuation Mincon Group plc
40% Discount: Identify Tomorrow's Best Investments With The Best Subscriber-Only Tools!
d
:
:
SEIZE THE OFFER!