Company Valuation: Prodways Group

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 151.1 169.6 49.51 30.88 28.64 27.3 - -
Change - 12.21% -70.8% -37.63% -7.24% -4.69% - -
Enterprise Value (EV) 1 149.9 173 52.48 33.51 33.78 20.2 20.3 20.3
Change - 15.36% -69.66% -36.14% 0.78% -40.2% 0.5% 0%
P/E 242x 114x -3.53x 56.5x -129x -54x - -
PBR 2.34x 2.53x 0.94x 0.58x 0.53x - - -
PEG - 1x 0x -1x 1x -0x - -
Capitalization / Revenue 2.14x 2.1x 0.66x 0.53x 0.7x 0.86x 0.71x 0.66x
EV / Revenue 2.12x 2.14x 0.7x 0.57x 0.82x 0.63x 0.53x 0.49x
EV / EBITDA 17x 15.2x 8.75x 6.45x 13x 9.62x 6.44x 5.34x
EV / EBIT 84.1x 35.2x 50.7x 15.7x -25.4x -10.6x -21.4x -20.3x
EV / FCF 211x 162x 130x 11.5x 9.28x 5.77x 8.83x 9.23x
FCF Yield 0.47% 0.62% 0.77% 8.73% 10.8% 17.3% 11.3% 10.8%
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 0.0122 0.0291 -0.2717 0.0106 -0.0043 -0.01 - -
Distribution rate - - - - - - - -
Net sales 1 70.64 80.66 74.56 58.67 40.94 31.9 38.55 41.6
EBITDA 1 8.8 11.4 6 5.2 2.6 2.1 3.15 3.8
EBIT 1 1.782 4.92 1.035 2.138 -1.331 -1.9 -0.95 -1
Net income 1 0.626 1.49 -14.01 0.545 -0.218 -0.6 0.2 -0.8
Net Debt 1 -1.165 3.416 2.966 2.634 5.134 -7.1 -7 -7
Reference price 2 2.9500 3.3100 0.9600 0.5990 0.5540 0.5400 0.5400 0.5400
Nbr of stocks (in thousands) 51,221 51,225 51,578 51,554 51,703 50,554 - -
Announcement Date 3/16/22 3/27/23 3/19/24 3/19/25 3/24/26 - - -
1EUR in Million2EUR
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
332.69x - - - 5.36B
196.58x - - - 1.63B
-9.44x - - - 723M
-14.28x - - - 593M
-10.04x - - - 363M
Average 99.10x 1.73B
Weighted average by Cap. 240.40x

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA