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.($)
- - - - 199M
20.05x2.75x13.71x4.12% 235B
18.46x2.4x14.31x3.47% 75.71B
15.62x1.66x9.43x4% 42.83B
14.7x0.53x9.46x2.63% 38.27B
19.54x2.99x12.15x3.58% 32.43B
34.08x2.96x17.22x1.09% 30.14B
24.87x5.2x16.58x3.37% 28.2B
-8.26x1.82x9.06x6.84% 27.81B
61.89x9.49x39.37x1.23% 26.85B
Average 22.33x 3.31x 15.70x 3.37% 53.74B
Weighted average by Cap. 20.73x 2.90x 14.45x 3.67%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA