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 4,957 -
Change - 24.39% 35.38% -2.88% -24.69% -
Enterprise Value (EV) 1 4,025 5,006 6,778 7,046 5,193 5,024
Change - 24.39% 35.38% 3.97% -26.3% -3.26%
P/E 74.5x - - 158x 36.4x 30.5x
PBR - - - - - -
PEG - - - - 0x 1.6x
Capitalization / Revenue - 4.45x 5.23x 4.24x 2.76x 2.41x
EV / Revenue - 4.45x 5.23x 4.54x 2.89x 2.44x
EV / EBITDA - 15.8x 18x 16.1x 10.1x 8.45x
EV / EBIT - - - 30.2x 18.7x 15.9x
EV / FCF - 40.6x - 17.5x 13.3x 11.6x
FCF Yield - 2.46% - 5.71% 7.51% 8.61%
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 59.35 59.35
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.($)
36.41x2.89x10.11x - 5.58B
26.83x9.91x16.18x0.73% 3,928B
119.93x52.98x86.28x-.--% 447B
19.3x5.59x9.74x1.56% 389B
216.99x19.31x56.52x-.--% 280B
28.38x5.66x17.83x1.34% 259B
2273.9x37.98x124.23x-.--% 233B
90.05x8.93x23.9x-.--% 147B
54.82x14.71x38.75x-.--% 124B
13.44x3.57x7.47x-.--% 95.43B
Average 288.00x 16.15x 39.10x 0.4% 590.79B
Weighted average by Cap. 133.15x 14.22x 27.83x 0.65%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Topicus.com Inc.

Historical PBR trend

Valuation ratios - PBR - Topicus.com Inc.

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Topicus.com Inc.

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Topicus.com Inc.

  1. Stock Market
  2. Stocks
  3. TOI Stock
  4. Valuation Topicus.com Inc.