Company Valuation: Selcodis

Data adjusted to current consolidation scope
Fiscal Period: December 2018 2020 2021 2022 2023
Market Cap 1 1.8 1.8 1.8 1.8 1.8
Change - - 0% 0% 0%
Enterprise Value (EV) 1 28.28 28.6 28.95 29.38 29.71
Change - - 1.22% 1.5% 1.13%
P/E -1.53x - -3.44x -22.5x -3.81x
PBR -0.06x - -0.06x -0.06x -0.06x
PEG - - - 0.3x -0x
Capitalization / Revenue 0.65x 7.2x 1.74x 4.87x -
EV / Revenue 10.3x 114x 28x 79.4x -
EV / EBITDA -544x - - - -
EV / EBIT -289x -118x -134x 214x -131x
EV / FCF 10.9x - 329x -79.8x -490x
FCF Yield 9.15% - 0.3% -1.25% -0.2%
Dividend per Share 2 - - - - -
Rate of return - - - - -
EPS 2 -0.1896 - -0.0842 -0.0129 -0.0762
Distribution rate - - - - -
Net sales 1 2.751 0.25 1.032 0.37 -
EBITDA 1 -0.052 - - - -
EBIT 1 -0.098 -0.243 -0.216 0.137 -0.227
Net income 1 -1.177 -0.463 -0.523 -0.08 -0.473
Net Debt 1 26.48 26.8 27.15 27.58 27.91
Reference price 2 0.2900 0.2900 0.2900 0.2900 0.2900
Nbr of stocks (in thousands) 6,208 6,208 6,208 6,208 6,208
Announcement Date 8/2/19 7/17/23 7/17/23 7/27/23 7/3/24
1EUR in Million2EUR
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 2.05M
12.09x1.14x5.31x2.43% 16.71B
7.51x13.94x - 0.52% 13.25B
6.36x9.86x28.78x2.49% 12.01B
Average 8.65x 8.31x 17.05x 1.81% 10.49B
Weighted average by Cap. 9.01x 7.67x 15.13x 1.84%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA