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 (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 153M
29.73x5.09x18.5x0.88% 117B
26.11x4.78x16.76x2.3% 34.87B
20.24x1.73x12.45x2.32% 29.45B
28.47x3.82x14.43x0.12% 27.99B
19.3x3.29x10.53x1.58% 27.4B
20.89x3.03x13.08x1.12% 25.47B
23.42x2.86x12.34x1.61% 25.1B
96.63x35.29x77.56x0.39% 24.06B
24.87x3.13x15.31x1.82% 22.61B
Average 32.18x 7.00x 21.22x 1.35% 33.42B
Weighted average by Cap. 30.90x 6.22x 19.95x 1.25%

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. EML Stock
  4. Valuation The Eastern Company
LAST HOURS | 40% Discount: The Best Subscriber-Only Tools to Unlock Hidden Opportunities!
d
:
:
SEIZE THE OFFER!