Company Valuation: Mutandis SCA

Data adjusted to current consolidation scope
Fiscal Period: December 2022 2023 2024 2025 2026
Market Cap 1 2,016 2,312 2,811 2,312 2,222
Change - 14.68% 21.6% -17.76% -3.88%
Enterprise Value (EV) 2,016 3,536 3,807 3,360 2,222
Change - 75.42% 7.65% -11.73% -33.87%
P/E - - - - -
PBR - - - - -
PEG - - - - -
Capitalization / Revenue 865,551x 946,580x 1,328,109x 1,143,366x -
EV / Revenue - - - - -
EV / EBITDA - - - - -
EV / EBIT - - - - -
EV / FCF - - - - -
FCF Yield - - - - -
Dividend per Share 2 - 8.5 - 10.5 10.5
Rate of return - 3.4% - 4.2% 4.37%
EPS 2 - - - - -
Distribution rate - - - - -
Net sales 2,329 2,442 2,117 2,022 -
EBITDA 264.8 329.5 351.1 315.4 -
EBIT 175.1 227.8 223.1 181.8 -
Net income - - - - -
Net Debt - 1,224 995.7 1,048 -
Reference price 2 218.00 250.00 304.00 250.00 240.30
Nbr of stocks (in thousands) 9,247 9,247 9,247 9,247 9,247
Announcement Date 1/15/23 2/28/24 2/20/25 2/23/26 -
1MAD in Million2MAD
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - 4.37% 239M
17.72x3.15x11.33x4.23% 44.19B
27.28x4.13x17.65x1.22% 24.02B
17.83x2.26x12.35x4.99% 12.4B
14.85x1.7x9.66x3.81% 5.07B
15.58x1.82x10.88x9.4% 3.76B
20.61x0.99x7.51x1.8% 3.27B
35.08x4.32x23.51x - 2.91B
Average 21.28x 2.62x 13.27x 4.26% 11.98B
Weighted average by Cap. 20.53x 3.11x 13.18x 3.65%

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. MUT Stock
  4. Valuation Mutandis SCA