|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 8.300 EUR | +5.87% |
|
+8.64% | +32.80% |
| 05-13 | Alstom, Coface, Eiffage, Eutelsat, Vallourec, Valneva... stocks to watch today in Paris |  |
| 05-12 | Coface, Eiffage, Eutelsat... stocks to watch tomorrow in Paris | |
Company Valuation: SMAIO
Data adjusted to current consolidation scope
| Fiscal Period: December | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|
| Market Cap 1 | 16.99 | 16.1 | 13.46 | 35.24 | 46.75 | - | - |
| Change | - | -5.23% | -16.43% | 161.89% | 32.64% | - | - |
| Enterprise Value (EV) 1 | 11.95 | 12.4 | 12.54 | 34.26 | 44.65 | 45.35 | 45.55 |
| Change | - | 3.81% | 1.07% | 173.25% | 30.34% | 1.57% | 0.44% |
| P/E | - | 15.2x | -5.73x | -15.2x | -27.7x | 151x | 34.6x |
| PBR | - | - | - | - | 6.92x | 6.92x | 6.38x |
| PEG | - | - | 0x | 1.71x | 1x | -1x | 0x |
| Capitalization / Revenue | 7.08x | 2.99x | 2.45x | 3.83x | 3.9x | 2.79x | 2.13x |
| EV / Revenue | 4.98x | 2.3x | 2.28x | 3.72x | 3.72x | 2.71x | 2.08x |
| EV / EBITDA | -4.7x | 6.02x | -7.16x | -28.1x | -77.4x | 29.9x | 16.8x |
| EV / EBIT | -2.99x | 16.8x | -3.94x | -13x | -21.3x | -438x | 48.2x |
| EV / FCF | 2.34x | -9.16x | -4.19x | -26.5x | -21.3x | -27.5x | -456x |
| FCF Yield | 42.7% | -10.9% | -23.8% | -3.78% | -4.7% | -3.64% | -0.22% |
| Dividend per Share 2 | - | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - | - |
| EPS 2 | - | 0.2024 | -0.45 | -0.41 | -0.3 | 0.055 | 0.24 |
| Distribution rate | - | - | - | - | - | - | - |
| Net sales 1 | 2.4 | 5.383 | 5.498 | 9.2 | 11.99 | 16.76 | 21.92 |
| EBITDA 1 | -2.544 | 2.059 | -1.751 | -1.22 | -0.577 | 1.515 | 2.714 |
| EBIT 1 | -4 | 0.7368 | -3.184 | -2.628 | -2.098 | -0.1035 | 0.945 |
| Net income 1 | 2.846 | 1.058 | -2.349 | -2.229 | -1.674 | 0.278 | 1.326 |
| Net Debt 1 | -5.044 | -3.7 | -0.921 | -0.9873 | -2.1 | -1.4 | -1.2 |
| Reference price 2 | 3.250 | 3.080 | 2.580 | 6.250 | 8.300 | 8.300 | 8.300 |
| Nbr of stocks (in thousands) | 5,229 | 5,229 | 5,216 | 5,639 | 5,633 | - | - |
| Announcement Date | 4/11/23 | 4/29/24 | 4/24/25 | 4/27/26 | - | - | - |
1EUR in Million2EUR
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | -26.13x | 3.51x | -72.89x | - | 50.3M | |
| 34.84x | 12.66x | 25.79x | 0.57% | 1,063B | |
| 27.14x | 6.24x | 16.98x | 2.1% | 611B | |
| 30.97x | 7.43x | 15.19x | 2.76% | 444B | |
| 17.52x | 4.36x | 10.71x | 3.05% | 324B | |
| 22.92x | 4.81x | 13.47x | 1.81% | 285B | |
| 21.57x | 5.54x | 13.39x | 2.85% | 283B | |
| 14.31x | 5.31x | 10.9x | 3.5% | 219B | |
| 23.55x | 6.27x | 11.03x | 2.79% | 195B | |
| -44.98x | 5.45x | 30.27x | 2.58% | 156B | |
| Average | 12.17x | 6.16x | 7.48x | 2.44% | 358.07B | |
| Weighted average by Cap. | 24.12x | 7.86x | 18.12x | 1.99% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
- Stock Market
- Stocks
- ALSMA Stock
- Valuation SMAIO
Select your edition
All financial news and data tailored to specific country editions
