Company Valuation: Poxel

Data adjusted to current consolidation scope
Fiscal Period: December 2019 2020 2021 2022 2023 2024
Market Cap 1 315.3 180.8 140.9 27.16 19.45 7.428
Change - -42.66% -22.06% -80.72% -28.41% -61.8%
Enterprise Value (EV) 1 290.6 165.1 143.9 59.9 65.87 74.51
Change - -43.18% -12.85% -58.38% 9.97% 13.12%
P/E -12.3x -5.48x -5.92x -0.87x -0.52x -0.36x
PBR 8.12x 6.73x 17.2x -1.55x -0.43x -0.13x
PEG - -0.3x 0.2x -0x 0.19x 0x
Capitalization / Revenue 11.9x 26.6x 10.5x 40.3x 9.82x 1.12x
EV / Revenue 10.9x 24.3x 10.7x 88.9x 33.3x 11.2x
EV / EBITDA -12x -5.55x -6.44x -2.75x -2.31x -21.6x
EV / EBIT -11.8x -5.53x -6.41x -2.74x -2.29x -21.3x
EV / FCF -17.5x -12.1x -13.4x -3.89x -3.03x -4.08x
FCF Yield -5.71% -8.25% -7.46% -25.7% -33% -24.5%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -0.9926 -1.16 -0.83 -1.08 -1.05 -0.3835
Distribution rate - - - - - -
Net sales 1 26.56 6.806 13.4 0.674 1.981 6.636
EBITDA 1 -24.25 -29.74 -22.36 -21.8 -28.5 -3.446
EBIT 1 -24.67 -29.85 -22.46 -21.89 -28.76 -3.501
Net income 1 -25.74 -31.86 -23.76 -31.4 -35.09 -18.3
Net Debt 1 -24.64 -15.66 3.005 32.74 46.42 67.08
Reference price 2 12.2000 6.3600 4.9160 0.9400 0.5510 0.1386
Nbr of stocks (in thousands) 25,843 28,426 28,662 28,895 35,291 53,593
Announcement Date 4/21/20 3/26/21 5/18/22 5/3/23 10/11/24 10/23/25
1EUR in Million2EUR
Estimates

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
21.25x6.51x14.24x1.5% 56.54B
31.6x7.8x24.02x0.05% 53.6B
-17.91x4.18x-7.32x-.--% 22.91B
-38.06x12.21x-36.05x-.--% 21.37B
25.45x4.98x13.18x-.--% 20.27B
24.28x4.73x15.36x-.--% 17.56B
-737.38x35.03x-3943.97x-.--% 14.75B
40.7x16.37x42.16x0.09% 13.53B
16.73x4.82x11.24x-.--% 13.33B
Average -70.37x 10.74x -429.68x 0.18% 25.98B
Weighted average by Cap. -32.01x 9.11x -238.39x 0.38%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA