Company Valuation: Unimer SA

Data adjusted to current consolidation scope
Fiscal Period: December 2023 2024 2025
Market Cap 1 2,020 1,940 1,826
Change - -3.95% -5.88%
Enterprise Value (EV) 1 2,888 2,746 2,584
Change - -4.92% -5.89%
P/E -59.3x -23.9x -57.2x
PBR 1.9x 2.01x 1.99x
PEG - -0x 0.9x
Capitalization / Revenue 1.45x 1.54x 1.68x
EV / Revenue 2.07x 2.18x 2.38x
EV / EBITDA 29.1x 52.9x 53.8x
EV / EBIT 156x -90x -57.1x
EV / FCF 55.1x 21.1x 39.1x
FCF Yield 1.81% 4.75% 2.56%
Dividend per Share 2 - - -
Rate of return - - -
EPS 2 -2.987 -7.118 -2.798
Distribution rate - - -
Net sales 1 1,394 1,260 1,085
EBITDA 1 99.3 51.87 48.03
EBIT 1 18.48 -30.52 -45.28
Net income 1 -34.1 -81.24 -31.94
Net Debt 1 867.9 805.6 758
Reference price 2 177.00 170.00 160.00
Nbr of stocks (in thousands) 11,414 11,414 11,414
Announcement Date 10/9/25 10/9/25 5/11/26
1MAD in Million2MAD
Estimates

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - - 217M
13.96x1.78x8.28x4.37% 10.03B
16.59x2.65x8.92x4.66% 6.42B
12.68x0.9x6.09x6.84% 2.4B
13.06x0.65x9.03x2.71% 2.31B
7.91x0.62x3.65x8.06% 1.67B
10.63x0.76x8.66x5.77% 1.37B
7.86x0.33x3.82x3.47% 1.02B
Average 11.81x 1.10x 6.92x 5.13% 3.18B
Weighted average by Cap. 13.60x 1.62x 7.84x 4.81%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA