Company Valuation: Topicus.com Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2022 2023 2024 2025 2026 2027
Market Cap 1 4,025 5,006 6,778 6,582 5,464 -
Change - 24.39% 35.38% -2.88% -16.98% -
Enterprise Value (EV) 1 4,025 5,006 6,778 7,046 5,700 5,531
Change - 24.39% 35.38% 3.97% -19.1% -2.97%
P/E 74.5x - - 158x 40.1x 33.6x
PBR - - - - - -
PEG - - - - 0x 1.7x
Capitalization / Revenue - 4.45x 5.23x 4.24x 3.04x 2.66x
EV / Revenue - 4.45x 5.23x 4.54x 3.18x 2.69x
EV / EBITDA - 15.8x 18x 16.1x 11.1x 9.31x
EV / EBIT - - - 30.2x 20.5x 17.5x
EV / FCF - 40.6x - 17.5x 14.6x 12.8x
FCF Yield - 2.46% - 5.71% 6.84% 7.82%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 0.66 - - 0.5 1.63 1.945
Distribution rate - - - - - -
Net sales 1 - 1,125 1,295 1,552 1,795 2,057
EBITDA 1 - 316.9 375.9 437.9 513.7 594.3
EBIT 1 - - - 233.6 278 316
Net income 1 52.93 - - 41.76 131 214.5
Net Debt 1 - - - 464.2 236 66.5
Reference price 2 49.15 61.13 81.59 78.98 65.42 65.42
Nbr of stocks (in thousands) 81,890 81,890 83,069 83,339 83,529 -
Announcement Date 2/7/23 2/13/24 2/26/25 2/25/26 - -
1EUR in Million2EUR
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
40.13x3.18x11.1x - 6.34B
26.08x9.63x15.7x0.76% 3,813B
122.99x53.2x86.36x-.--% 448B
70.83x14.95x31.52x-.--% 93.74B
108.9x9.42x23.93x-.--% 84.82B
420.1x18.03x71.26x-.--% 85.09B
40.26x2.04x16.23x-.--% 73.11B
192.44x6.14x23.72x-.--% 48.2B
122.82x5.05x24.55x-.--% 44.01B
27.67x5.72x27.44x-.--% 36.52B
Average 117.22x 12.74x 33.18x 0.08% 473.27B
Weighted average by Cap. 47.55x 13.77x 24.10x 0.61%

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. TOI Stock
  4. Valuation Topicus.com Inc.