Company Valuation: Pieno Zvaigzdes

Data adjusted to current consolidation scope
Fiscal Period: December 2019 2020 2021 2022 2023 2024
Market Cap 1 42.43 60.93 66.8 50.55 60.48 73.12
Change - 43.62% 9.63% -24.32% 19.64% 20.9%
Enterprise Value (EV) 1 64.82 78.8 88.33 80.46 71.22 83.41
Change - 21.58% 12.09% -8.91% -11.49% 17.12%
P/E 10.4x 7.94x 54.6x -9.33x 4.62x 7.36x
PBR 1.47x 1.82x 2.36x 2.2x 1.67x 1.83x
PEG - 0.1x -0.6x 0x -0x -0.3x
Capitalization / Revenue 0.25x 0.36x 0.38x 0.25x 0.3x 0.35x
EV / Revenue 0.38x 0.46x 0.5x 0.39x 0.35x 0.4x
EV / EBITDA 6.4x 5.93x 14.8x -39.7x 3.22x 4.86x
EV / EBIT 14.2x 8.8x 56.1x -12x 4.09x 6.64x
EV / FCF 24.1x 15x 40.6x -11.2x 5.33x 12.5x
FCF Yield 4.15% 6.66% 2.46% -8.92% 18.8% 7.99%
Dividend per Share 2 0.07 0.14 - - 0.14 0.14
Rate of return 7.45% 10.4% - - 10.4% 8.64%
EPS 2 0.09 0.17 0.0271 -0.12 0.29 0.22
Distribution rate 77.8% 82.4% - - 48.3% 63.6%
Net sales 1 170.6 171.1 176.7 204.6 201.1 210.4
EBITDA 1 10.13 13.29 5.953 -2.028 22.1 17.16
EBIT 1 4.564 8.951 1.574 -6.711 17.41 12.56
Net income 1 4.11 7.712 1.223 -5.32 13.26 10.07
Net Debt 1 22.39 17.87 21.53 29.91 10.74 10.29
Reference price 2 0.940 1.350 1.480 1.120 1.340 1.620
Nbr of stocks (in thousands) 45,134 45,134 45,134 45,134 45,134 45,134
Announcement Date 4/10/20 5/3/21 3/25/22 4/5/23 4/9/24 4/3/25
1EUR in Million2EUR
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 92.21M
12.99x1.53x10.49x5.95% 23.9B
12.65x0.84x7.43x3.84% 9.29B
19.81x1.61x12.26x1.9% 6.2B
38.63x3.46x22.38x2.53% 6.03B
18.76x1.07x10.23x2.2% 5.51B
13.48x1.67x8.35x7.01% 5.11B
9.87x0.97x4.48x3.1% 4.96B
Average 18.03x 1.59x 10.80x 3.79% 7.64B
Weighted average by Cap. 16.47x 1.55x 10.69x 4.4%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Stocks
  3. PZV1L Stock
  4. Valuation Pieno Zvaigzdes