Valuation NACON London S.E.

Stocks

Market Closed - London S.E. Other stock markets 11:40:40 2025-09-16 EDT			After hours 11:05:36
0.7460 ^EUR	-59.56%		0.0905	-87.87%

07:54am	Bigben Interactive Requests Accelerated Safeguard Proceedings; Reaches Deal with Majority Creditors	MT
07-21	Nacon S.A. Reports Earnings Results for the Full Year Ended March 31, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	620.4	470.9	189.3	112.3	64.33	16.48	-	-
Change	-	-24.09%	-59.81%	-40.66%	-42.72%	-74.38%	-	-
Enterprise Value (EV) ¹	578.5	481.3	256.5	197.5	168.3	116.7	133.5	123.5
Change	-	-16.8%	-46.7%	-23.01%	-14.77%	-30.66%	-5.29%	-7.49%
P/E	34.8x	45.5x	15.6x	6.74x	-59.5x	-2.76x	-	15.2x
PBR	2.95x	2.06x	0.79x	0.43x	0.18x	0.05x	-0.16x	-0.16x
PEG	-	-1.1x	0.9x	0.2x	1x	-0x	-	-
Capitalization / Revenue	3.49x	3.02x	1.21x	0.66x	0.38x	0.08x	0.1x	0.1x
EV / Revenue	3.25x	3.09x	1.64x	1.16x	1x	0.73x	0.81x	0.73x
EV / EBITDA	9.59x	10.8x	5.25x	2.79x	2.82x	2.35x	2.25x	2.08x
EV / EBIT	17.7x	25.3x	15.9x	9.45x	153x	-23.8x	30.3x	26.8x
EV / FCF	-826x	-19.3x	-7.75x	-25.7x	-11x	-16.5x	13.9x	12.1x
FCF Yield	-0.12%	-5.19%	-12.9%	-3.89%	-9.09%	-6.07%	7.19%	8.26%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	0.21	0.12	0.14	0.19	-0.01	-0.055	-	0.01
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	177.9	155.9	156.4	170.7	167.9	160.8	165	170
EBITDA ¹	60.3	44.6	48.9	70.9	59.6	60.05	59.2	59.5
EBIT ¹	32.6	19	16.1	20.9	1.1	-4.9	4.4	4.6
Net income ¹	18.2	10	12.8	17.5	-1.3	-366.1	-0.1	0.5
Net Debt ¹	-41.9	10.4	67.28	85.2	104	104.2	117	107
Reference price ²	7.3100	5.4600	2.1800	1.2800	0.5950	0.1520	0.1520	0.1520
Nbr of stocks (in thousands)	84,869	86,248	86,818	87,746	108,124	108,444	-	-
Announcement Date	5/31/21	5/30/22	5/30/23	6/3/24	6/2/25	7/20/26	-	-

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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
MICROSOFT CORPORATION	25.1x	9.27x	15.12x	0.8%	3,659B
PALANTIR TECHNOLOGIES INC.	109.47x	46.4x	75.11x	-.--%	391B
DATADOG, INC.	519.77x	22.5x	90.42x	-.--%	103B
CADENCE DESIGN SYSTEMS, INC.	71.1x	14.96x	31.52x	-.--%	93.8B
SYNOPSYS, INC.	149.65x	8.76x	22.36x	-.--%	77.33B
SEA LIMITED	37.28x	1.97x	15.48x	-.--%	68.26B
TAKE-TWO INTERACTIVE SOFTWARE, INC.	117.06x	5.14x	25.12x	-.--%	44.92B
DASSAULT SYSTÈMES SE	21.41x	4.04x	11.16x	1.32%	32.49B
ZOOM COMMUNICATIONS, INC.	24.74x	4.23x	9.81x	-.--%	29.94B
Average	119.51x	13.03x	32.90x	0.24%	499.95B
Weighted average by Cap.	47.88x	12.68x	22.55x	0.66%