Company Valuation: Woolworth (Cyprus) Properties Plc

Data adjusted to current consolidation scope
Fiscal Period: December 2019 2020 2021 2022 2023 2024
Market Cap 1 17.85 17.85 21.37 21.37 13.04 37.4
Change - 0% 19.73% 0% -39% 186.89%
Enterprise Value (EV) 1 79.39 40.81 52.02 42.48 34 50.66
Change - -48.6% 27.48% -18.35% -19.95% 49%
P/E -2.03x -5.8x 8.01x -180x 51x -7.68x
PBR 0.56x 0.34x 0.33x 0.33x 0.2x 0.63x
PEG - 0.1x -0x 2x -0x 0x
Capitalization / Revenue 4.12x 16.6x 15.2x 13.9x 8.41x 23.3x
EV / Revenue 18.3x 37.9x 37x 27.7x 21.9x 31.6x
EV / EBITDA 33.7x 35.5x -320x 61.5x -87.4x 62.9x
EV / EBIT 34.3x 36.8x -266x 63.4x -82.9x 64.8x
EV / FCF 2.71x 9.26x -2.58x 5.04x -16.5x -9.85x
FCF Yield 36.9% 10.8% -38.7% 19.9% -6.07% -10.2%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -0.0412 -0.0144 0.0125 -0.000555 0.001195 -0.0228
Distribution rate - - - - - -
Net sales 1 4.329 1.078 1.405 1.535 1.551 1.605
EBITDA 1 2.354 1.149 -0.1628 0.6905 -0.3892 0.8049
EBIT 1 2.315 1.109 -0.1956 0.6696 -0.4101 0.7824
Net income 1 -8.805 -3.075 2.669 -0.1186 0.2554 -4.87
Net Debt 1 61.54 22.96 30.65 21.11 20.97 13.27
Reference price 2 0.0835 0.0835 0.1000 0.1000 0.0610 0.1750
Nbr of stocks (in thousands) 213,751 213,751 213,701 213,701 213,701 213,701
Announcement Date 3/16/21 2/23/23 11/22/23 12/22/23 7/1/24 11/3/25
1EUR in Million2EUR
Estimates


P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - - 66.05M
21.68x0.86x10.24x-.--% 35.53B
18.79x0.86x7.07x2.43% 19.52B
12.58x - - -.--% 13.82B
17.18x3.47x11.22x5.8% 11.31B
19.02x8.09x15.85x5.04% 9.38B
65.25x2.42x9.57x-.--% 7.47B
43.23x1.33x13.12x0.84% 6.31B
34.97x1.09x8.34x0.33% 4.75B
25.83x10.17x - 2.24% 3.57B
Average 28.73x 3.54x 10.77x 1.85% 11.17B
Weighted average by Cap. 24.20x 2.35x 10.30x 1.57%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Woolworth (Cyprus) Properties Plc

Historical PBR trend

Valuation ratios - PBR - Woolworth (Cyprus) Properties Plc

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Woolworth (Cyprus) Properties Plc

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Woolworth (Cyprus) Properties Plc

  1. Stock Market
  2. Stocks
  3. FWW Stock
  4. Valuation Woolworth (Cyprus) Properties Plc