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 4,993 -
Change - 24.39% 35.38% -2.88% -24.15% -
Enterprise Value (EV) 1 4,025 5,006 6,778 7,046 5,229 5,059
Change - 24.39% 35.38% 3.97% -25.79% -3.24%
P/E 74.5x - - 158x 36.7x 30.7x
PBR - - - - - -
PEG - - - - 0x 1.6x
Capitalization / Revenue - 4.45x 5.23x 4.24x 2.78x 2.43x
EV / Revenue - 4.45x 5.23x 4.54x 2.91x 2.46x
EV / EBITDA - 15.8x 18x 16.1x 10.2x 8.51x
EV / EBIT - - - 30.2x 18.8x 16x
EV / FCF - 40.6x - 17.5x 13.4x 11.7x
FCF Yield - 2.46% - 5.71% 7.46% 8.55%
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 59.77 59.77
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.($)
25.66x9.48x15.51x0.77% 3,753B
113.54x49.4x80.17x-.--% 416B
58.07x12.27x25.88x-.--% 76.85B
407.81x17.47x69.06x-.--% 82.61B
96.03x8.22x20.82x-.--% 73.1B
36.66x1.8x14.38x-.--% 66.56B
194.82x6.22x24.03x-.--% 48.8B
120.99x4.78x23.41x-.--% 41.68B
26.99x5.57x26.71x-.--% 35.61B
Average 120.06x 12.80x 33.33x 0.09% 510.51B
Weighted average by Cap. 44.99x 13.05x 22.82x 0.63%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA


40% Discount: Identify Tomorrow's Best Investments With The Best Subscriber-Only Tools!
d
:
:
SEIZE THE OFFER!