Company Valuation: Practic S.A.

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 201.4 201.4 201.4 801.8 724.6 950.3
Change - 0% 0% 298.23% -9.63% 31.15%
Enterprise Value (EV) 1 247.6 243.4 238.6 834.6 752.1 1,013
Change - -1.71% -1.96% 249.75% -9.88% 34.67%
P/E 8.82x 7.91x 5.32x 29.8x 20.3x 32.2x
PBR 0.49x 0.44x 0.45x 1.84x 1.35x 1.87x
PEG - 0.7x 0.1x -1x 0.6x -1.9x
Capitalization / Revenue 4.84x 4.55x 4.66x 17.4x 13.8x 17.6x
EV / Revenue 5.95x 5.5x 5.52x 18.1x 14.4x 18.8x
EV / EBITDA 7.22x 6.59x 4.47x 22x 17.2x 23.5x
EV / EBIT 8.54x 7.72x 4.89x 25x 19.2x 27.4x
EV / FCF 20.8x 24.4x 9.55x 25.1x 27.3x 75x
FCF Yield 4.81% 4.1% 10.5% 3.99% 3.66% 1.33%
Dividend per Share 2 38.39 55.33 37.6 52.56 51.62 -
Rate of return 11.3% 16.3% 11.1% 3.89% 4.23% -
EPS 2 38.45 42.85 63.68 45.24 60.12 49.72
Distribution rate 99.8% 129% 59% 116% 85.9% -
Net sales 1 41.63 44.27 43.23 46.21 52.38 53.99
EBITDA 1 34.31 36.92 53.39 37.99 43.69 43.17
EBIT 1 28.99 31.51 48.77 33.4 39.08 36.92
Net income 1 22.84 25.45 37.82 26.87 35.71 29.53
Net Debt 1 46.27 42.03 37.27 32.73 27.48 62.56
Reference price 2 339.00 339.00 339.00 1,350.00 1,220.00 1,600.00
Nbr of stocks (in thousands) 594 594 594 594 594 594
Announcement Date 4/20/21 3/31/22 3/23/23 3/25/24 3/27/25 2/20/26
1RON in Million2RON
Estimates

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - - 194M
15.98x5.02x13.5x3.17% 45.46B
20.26x4.18x17.08x1.23% 29.81B
8.79x1.51x7.72x4.01% 30.92B
5.6x0.6x1.24x8.99% 26.76B
14.34x3.11x14.91x2.45% 25.46B
14.86x6.78x18.19x1.44% 20.83B
9.15x2.36x7.27x3.81% 21.57B
Average 12.71x 3.37x 11.42x 3.59% 25.12B
Weighted average by Cap. 13.07x 3.42x 11.50x 3.59%

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. PRBU Stock
  4. Valuation Practic S.A.