Company Valuation: SC IUS SA

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 2.299 2.299 2.299 8.183 6.896 6.896
Change - 0% 0% 256% -15.73% 0%
Enterprise Value (EV) 1 2.068 0.9372 1.318 4.191 1.381 0.644
Change - -54.69% 40.67% 217.87% -67.05% -53.36%
P/E -1.43x - 1.81x 170x -8.09x 2.42x
PBR 0.1x - 0.09x 0.33x 0.29x 0.26x
PEG - - - -1.8x 0x -0x
Capitalization / Revenue 0.21x 0.15x 0.14x 0.47x 0.44x 0.41x
EV / Revenue 0.18x 0.06x 0.08x 0.24x 0.09x 0.04x
EV / EBITDA -5.65x 0.49x 0.56x 3.94x 9.26x 0.18x
EV / EBIT -1.29x 1.14x 1.03x -218x -1.43x 0.24x
EV / FCF - - - - - -
FCF Yield - - - - - -
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -0.0349 - 0.0276 0.001045 -0.0185 0.0619
Distribution rate - - - - - -
Net sales 1 11.19 15.84 15.97 17.58 15.61 16.83
EBITDA 1 -0.3662 1.897 2.361 1.064 0.1491 3.658
EBIT 1 -1.609 0.8254 1.284 -0.0192 -0.9624 2.706
Net income 1 -1.603 0.8144 1.268 0.048 -0.8527 2.844
Net Debt 1 -0.23 -1.361 -0.9802 -3.992 -5.515 -6.252
Reference price 2 0.0500 0.0500 0.0500 0.1780 0.1500 0.1500
Nbr of stocks (in thousands) 45,970 45,970 45,970 45,970 45,970 45,970
Announcement Date 4/29/21 4/27/23 4/27/23 4/25/24 4/24/25 3/19/26
1RON in Million2RON
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 4.1M
13.43x1.91x9.34x2.17% 5.4B
28.47x - - 1.44% 2.46B
27.5x1.41x10.12x5% 1.32B
9.54x0.63x5x2.93% 1.3B
67.78x - - - 686M
Average 29.34x 1.32x 8.16x 2.89% 1.86B
Weighted average by Cap. 21.30x 1.62x 8.77x 2.45%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA