Company Valuation: Ramada Investimentos e Indústria, S.A.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 181.5 167.7 163.6 177.4 189.7 175.9 - -
Change - -7.63% -2.45% 8.46% 6.94% -7.3% - -
Enterprise Value (EV) 1 193.1 193.9 194.5 178.4 188.6 175.9 176.9 176.9
Change - 0.4% 0.29% -8.26% 5.69% -6.72% 0.57% 0%
P/E 12x 8.38x 15.6x 6.12x 21.1x 27.4x 27.4x 27.4x
PBR - - - - - - - -
PEG - 0.3x -0.3x 0x -0.3x -1x - -
Capitalization / Revenue 1.25x 0.86x 1.16x 17.2x 17.4x 16x 16x 16x
EV / Revenue 1.33x 1x 1.38x 17.3x 17.3x 16x 16.1x 16.1x
EV / EBITDA 8.72x 6.65x 10.9x - 21.6x 19.5x 19.7x 19.7x
EV / EBIT 10.2x 7.5x 13.6x 23.7x 22.2x 22x 19.7x 19.7x
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Dividend per Share 2 0.6 0.82 0.58 0.4 - 0.25 0.25 0.25
Rate of return 8.47% 12.5% 9.09% 5.78% - 3.64% 3.64% 3.64%
EPS 2 0.59 0.78 0.41 1.13 0.35 0.25 0.25 0.25
Distribution rate 102% 105% 141% 35.4% - 100% 100% 100%
Net sales 1 144.9 194.5 141.2 10.29 10.93 11 11 11
EBITDA 1 22.15 29.18 17.84 - 8.747 9 9 9
EBIT 1 18.93 25.84 14.25 7.537 8.498 8 9 9
Net income 1 15.09 20.03 10.41 28.82 8.814 6 6 6
Net Debt 1 11.6 26.22 30.89 0.9795 -1.17 - 1 1
Reference price 2 7.080 6.540 6.380 6.920 7.400 6.860 6.860 6.860
Nbr of stocks (in thousands) 25,641 25,641 25,641 25,641 25,641 25,641 - -
Announcement Date 3/17/22 3/23/23 3/21/24 3/20/25 3/13/26 - - -
1EUR in Million2EUR
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
27.44x - - 3.64% 201M
12.85x1.46x7.62x0.91% 55.73B
16.62x0.93x7.59x0.86% 55.07B
13.74x1.5x8.7x0.91% 33.54B
13.22x1.17x7.1x2.27% 24.12B
12.32x0.78x6.96x3.47% 23.08B
29.83x5.71x19.44x0.2% 19.82B
11.86x0.56x5.35x3.1% 17.69B
13.77x4.11x10.7x0.05% 10.94B
14.55x0.95x7.17x2.67% 10.72B
Average 16.62x 1.91x 8.96x 1.81% 25.09B
Weighted average by Cap. 15.18x 1.63x 8.54x 1.4%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA



Year-on-year evolution of the Yield

  1. Stock Market
  2. Stocks
  3. RAM Stock
  4. Valuation Ramada Investimentos e Indústria, S.A.
-40%: Exceptional extension
d
:
:
SEIZE THE OFFER!