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 25.28 - -
Change - 12.21% -70.8% -37.63% -7.24% -11.75% - -
Enterprise Value (EV) 1 149.9 173 52.48 33.51 33.78 18.18 18.28 18.28
Change - 15.36% -69.66% -36.14% 0.78% -46.19% 0.55% 0%
P/E 242x 114x -3.53x 56.5x -129x -50x - -
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 0.69x 0.66x 0.61x
EV / Revenue 2.12x 2.14x 0.7x 0.57x 0.82x 0.5x 0.47x 0.44x
EV / EBITDA 17x 15.2x 8.75x 6.45x 13x 8.66x 5.8x 4.81x
EV / EBIT 84.1x 35.2x 50.7x 15.7x -25.4x -9.57x -19.2x -18.3x
EV / FCF 211x 162x 130x 11.5x 9.28x 5.19x 7.95x 8.31x
FCF Yield 0.47% 0.62% 0.77% 8.73% 10.8% 19.3% 12.6% 12%
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 36.4 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 -
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 0.5000 0.5000 0.5000
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.($)
-50x0.5x8.66x - 28.44M
30.98x5.8x17.65x0.64% 196B
34.56x12.31x22.45x0.79% 124B
49.11x6.18x21.15x0.86% 114B
13.1x0.3x6.58x3.84% 105B
34.04x5.55x18.18x1.02% 79.55B
56.2x6.08x27.82x0.24% 65.65B
19.98x7.12x14.45x0.63% 63.95B
16.09x0.96x10.77x0.79% 53.9B
31.46x4.47x16.86x0.02% 45.87B
Average 23.55x 4.93x 16.46x 0.98% 84.79B
Weighted average by Cap. 32.20x 5.84x 17.56x 1.07%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Prodways Group

Historical PBR trend

Valuation ratios - PBR - Prodways Group

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Prodways Group

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Prodways Group

  1. Stock Market
  2. Stocks
  3. ALPWG Stock
  4. Valuation Prodways Group