Company Valuation: VILE BANK

Data adjusted to current consolidation scope
Fiscal Period: December 2019 2020 2021 2022 2023 2024
Market Cap 1 53.93 50.42 85.24 76.75 59.19 116.8
Change - -6.49% 69.05% -9.96% -22.89% 97.35%
Enterprise Value (EV) 1 83.66 65.32 8.029 95.86 102 158
Change - -21.92% -87.71% 1,093.88% 6.42% 54.87%
P/E 12x 5.87x 6.82x 9.25x 30.9x 16.6x
PBR 1.26x 0.97x 1.34x 1.26x 0.88x 1.58x
PEG - 0.1x 0.2x -0.3x -0.4x 0x
Capitalization / Revenue 2.08x 1.54x 2.22x 2.35x 2.35x 3.53x
EV / Revenue 3.23x 2x 0.21x 2.94x 4.05x 4.77x
EV / EBITDA - - - - - -
EV / EBIT - - - - - -
EV / FCF - - - - - -
FCF Yield - - - - - -
Dividend per Share 2 - - 0.14 0.58 0.66 0.72
Rate of return - - 0.24% 1.12% 1.66% 0.92%
EPS 2 3.098 5.86 8.48 5.62 1.29 4.69
Distribution rate - - 1.65% 10.3% 51.2% 15.4%
Net sales 1 25.91 32.69 38.34 32.61 25.2 33.14
EBITDA - - - - - -
EBIT - - - - - -
Net income 1 4.477 8.554 12.45 8.305 1.918 7.017
Net Debt 1 29.74 14.9 -77.21 19.11 42.83 41.19
Reference price 2 37.11 34.39 57.85 52.00 39.86 77.85
Nbr of stocks (in thousands) 1,453 1,466 1,473 1,476 1,485 1,500
Announcement Date 3/16/20 3/19/21 3/25/22 3/20/23 3/22/24 3/26/25
1USD in Million2USD
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 120M
13.56x - - 1.86% 912B
6.23x - - 4.98% 410B
12.22x - - 2.1% 396B
12.24x - - 4.26% 343B
6.14x - - 5.03% 327B
6.78x - - 4.69% 299B
17.6x - - 2.39% 280B
14.81x - - 2.66% 266B
11.34x - - 2.3% 251B
Average 11.21x 3.36% 348.31B
Weighted average by Cap. 11.40x 3.17%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA