Valuation Prim, S.A.

Stocks

Market Closed - BME Other stock markets 11:35:02 2026-07-31 EDT			5-day change	1st Jan Change
13.35 ^EUR	-.--%		-.--%	+1.14%

06-02	Prim, S.A. agreed to acquire Impulseo.	CI
05-21	Prim targets doubling sales, 2.5x Ebitda in 2026-2031 strategic plan	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	251.1	184.4	177.8	163.7	224.6	227.1	-	-
Change	-	-26.55%	-3.62%	-7.91%	37.21%	1.12%	-	-
Enterprise Value (EV) ¹	237.8	195.6	196.7	172.6	217.3	216	212.2	207.3
Change	-	-17.75%	0.59%	-12.29%	25.95%	-0.63%	-1.73%	-2.34%
P/E	14.4x	21.6x	14.1x	13.7x	13.5x	11.5x	10.1x	8.71x
PBR	2.06x	1.54x	1.41x	1.27x	1.63x	1.54x	1.44x	1.33x
PEG	-	-0.4x	0.3x	-2.53x	0.3x	0.6x	0.7x	0.6x
Capitalization / Revenue	1.49x	0.94x	0.82x	0.7x	0.89x	0.84x	0.77x	0.72x
EV / Revenue	1.41x	0.99x	0.91x	0.74x	0.86x	0.79x	0.72x	0.65x
EV / EBITDA	9.81x	11x	7.55x	6.45x	6.41x	5.82x	5.19x	4.54x
EV / EBIT	13.7x	20.9x	12.3x	11.1x	9.73x	8.34x	7.19x	6.08x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	0.5082	0.51	-	-	-	0.5876	0.6983	0.7963
Rate of return	3.49%	4.72%	-	-	-	4.4%	5.23%	5.96%
EPS ²	1.01	0.5	0.74	0.7	0.98	1.164	1.327	1.532
Distribution rate	50.3%	102%	-	-	-	50.5%	52.6%	52%
Net sales ¹	168.5	197.2	216.5	233.1	251.8	272	293.7	317.2
EBITDA ¹	24.24	17.73	26.06	26.73	33.93	37.11	40.89	45.63
EBIT ¹	17.34	9.354	16.01	15.61	22.33	25.88	29.51	34.07
Net income	-	-	-	-	-	-	-	-
Net Debt ¹	-13.32	11.15	18.99	8.867	-7.263	-11.16	-14.89	-19.86
Reference price ²	14.55	10.80	10.45	9.62	13.20	13.35	13.35	13.35
Nbr of stocks (in thousands)	17,260	17,078	17,011	17,016	17,016	17,014	-	-
Announcement Date	2/25/22	2/28/23	4/4/24	3/30/25	3/26/26	-	-	-

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
PRIM, S.A.	11.47x	0.79x	5.82x	4.4%	261M
COLOPLAST A/S	30.78x	4.08x	13.01x	4.74%	14.88B
INTCO MEDICAL TECHNOLOGY CO., LTD.	13.36x	-	-	2.7%	4.84B
ZHENDE MEDICAL CO., LTD.	48.92x	-	-	0.52%	3.55B
WINNER MEDICAL CO., LTD.	17.5x	-	-	2.9%	2.64B
JAFRON BIOMEDICAL CO.,LTD.	22.82x	-	-	-	2.13B
SHANDONG WEIGAO GROUP MEDICAL POLYMER COMPANY LIMITED	8.3x	0.53x	2.44x	5.28%	1.93B
TOP GLOVE CORPORATION BHD.	23.15x	1.42x	9.23x	1.96%	1.31B
RIVERSTONE HOLDINGS LIMITED	18.55x	2.94x	9.76x	6.35%	970M
Average	21.65x	1.95x	8.05x	3.61%	3.61B
Weighted average by Cap.	26.41x	3.45x	11.44x	3.73%