Company Valuation: The Eastern Company

Data adjusted to current consolidation scope
Fiscal Period: January 2020 2021 2022 2023 2024 2025
Market Cap 1 150.5 160.5 123.1 140.2 165.6 119.1
Change - 6.65% -23.27% 13.9% 18.12% -28.08%
Enterprise Value (EV) 1 235.8 236.9 189.3 193 209.8 165.6
Change - 0.46% -20.08% 1.95% 8.7% -21.09%
P/E 28x 17.2x 10.1x 16.4x -19.5x 16.8x
PBR 1.44x 1.4x 0.97x 1.05x 1.37x 0.95x
PEG - 0.2x 0.3x -0.5x 0x -0x
Capitalization / Revenue 0.63x 0.65x 0.44x 0.51x 0.61x 0.48x
EV / Revenue 0.98x 0.96x 0.68x 0.71x 0.77x 0.67x
EV / EBITDA 9.41x 8.89x 7.93x 8.97x 8.31x 8.37x
EV / EBIT 14.2x 12.2x 11.4x 13.7x 10.8x 12.5x
EV / FCF 10.8x 92x 16.2x 9.41x 15.3x 48.6x
FCF Yield 9.22% 1.09% 6.18% 10.6% 6.54% 2.06%
Dividend per Share 2 0.44 0.44 0.44 0.44 0.44 0.44
Rate of return 1.83% 1.72% 2.22% 1.96% 1.64% 2.24%
EPS 2 0.86 1.489 1.971 1.37 -1.374 1.171
Distribution rate 51.2% 29.6% 22.3% 32.1% -32% 37.6%
Net sales 1 240.4 246.5 279.3 273.5 272.8 249
EBITDA 1 25.07 26.64 23.88 21.51 25.26 19.78
EBIT 1 16.59 19.39 16.65 14.05 19.37 13.2
Net income 1 5.406 9.349 12.3 8.585 -8.529 7.133
Net Debt 1 85.37 76.45 66.21 52.8 44.18 46.44
Reference price 2 24.10 25.57 19.81 22.48 26.79 19.63
Nbr of stocks (in thousands) 6,243 6,275 6,215 6,238 6,183 6,069
Announcement Date 3/16/21 3/17/22 3/14/23 3/12/24 3/11/25 3/3/26
1USD in Million2USD
Estimates


P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - - 158M
29.55x5.08x18.11x0.9% 116B
30.46x4.77x18.2x1.76% 87.19B
30.31x3.48x19.96x0.68% 67.45B
41.64x6.51x28.68x1.84% 60.8B
31.18x6.44x18.86x-.--% 46.33B
22.84x1.96x14.13x2.06% 33.24B
23.38x4.3x16.22x0.1% 31.87B
21.93x4.17x14.33x2.73% 31.03B
22.44x3.25x13.99x1.04% 27.11B
Average 28.19x 4.44x 18.06x 1.23% 50.09B
Weighted average by Cap. 29.74x 4.70x 18.89x 1.2%

Y-o-Y evolution of P/E

Valuation ratios - P/E - The Eastern Company

Historical PBR trend

Valuation ratios - PBR - The Eastern Company

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - The Eastern Company

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - The Eastern Company

  1. Stock Market
  2. Stocks
  3. EML Stock
  4. Valuation The Eastern Company