Company Valuation: Scodix Ltd.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025
Market Cap 1 38.92 27.9 21.99 31.98 20.24
Change - -28.3% -21.21% 45.46% -36.72%
Enterprise Value (EV) 1 27.99 27.49 27.98 34.35 26.1
Change - -1.76% 1.76% 22.79% -24.02%
P/E -7.66x -8.22x -8.02x -44.3x -11.2x
PBR 2.79x 2.5x 2.49x 4x 3.06x
PEG 0.1x 0.2x 0.4x 0.6x -0x
Capitalization / Revenue 1.74x 0.96x 0.84x 1x 0.67x
EV / Revenue 1.25x 0.94x 1.07x 1.07x 0.86x
EV / EBITDA -8.14x -14.5x -14.4x 55.4x -43.4x
EV / EBIT -7.38x -12.9x -13.1x 93.9x -31.4x
EV / FCF -59.1x -5.73x -12x 9.62x -6.4x
FCF Yield -1.69% -17.5% -8.35% 10.4% -15.6%
Dividend per Share 2 - - - - -
Rate of return - - - - -
EPS 2 -0.1691 -0.113 -0.0913 -0.024 -0.06
Distribution rate - - - - -
Net sales 1 22.36 29.19 26.06 32.14 30.28
EBITDA 1 -3.439 -1.895 -1.944 0.62 -0.601
EBIT 1 -3.794 -2.138 -2.138 0.366 -0.831
Net income 1 -4.202 -3.395 -2.741 -0.722 -1.739
Net Debt 1 -10.93 -0.411 5.99 2.371 5.864
Reference price 2 1.2957 0.9290 0.7320 1.0647 0.6738
Nbr of stocks (in thousands) 30,036 30,036 30,038 30,038 30,038
Announcement Date 3/27/22 3/12/23 3/13/24 3/18/25 3/16/26
1USD in Million2USD
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 11.09M
36.27x6.65x23.57x0.99% 79.87B
36.44x1.22x13.12x1.03% 16.19B
19.74x2.02x9.96x3.73% 13.59B
25.49x2.84x12.18x2.93% 11.91B
23.22x3.27x12.61x2.47% 7.35B
15.63x0.66x9.27x1.37% 6.9B
84.53x - - - 5.72B
9.33x1.11x5.9x2.25% 5.56B
19.55x0.42x9.73x3.81% 5.41B
Average 30.02x 2.27x 12.04x 2.32% 15.25B
Weighted average by Cap. 32.64x 4.42x 17.83x 1.65%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA


  1. Stock Market
  2. Stocks
  3. SCDX Stock
  4. Valuation Scodix Ltd.