Valuation Xilam Animation Börse Stuttgart

Stocks

Market Closed - Börse Stuttgart Other stock markets 15:56:30 2026-06-19 EDT			5-day change	1st Jan Change
5.340 ^EUR	+6.37%		+24.48%	+50.42%

04-02	Xilam Animation Reports Earnings Results for the Full Year Ended December 31, 2025	CI
04-01	Accor, Argan, Delta Plus, Kering, Pernod Ricard... stocks to watch tomorrow on the Paris Bourse

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027
Market Cap ¹	201.9	166.3	19.01	21.88	17.75	32.11	-
Change	-	-17.64%	-88.57%	15.1%	-18.86%	80.93%	-
Enterprise Value (EV) ¹	220.5	182.1	26.3	20.23	21.29	42.31	35.41
Change	-	-17.4%	-85.56%	-23.07%	5.24%	98.76%	-16.31%
P/E	32x	114x	3.7x	-0.87x	-5.39x	-18.2x	23.5x
PBR	3.14x	2.51x	0.27x	0.45x	-	-	-
PEG	-	-1.5x	0x	0x	0.1x	0.3x	-0x
Capitalization / Revenue	5.69x	4.01x	0.42x	0.82x	1.22x	1.87x	1.32x
EV / Revenue	6.22x	4.39x	0.58x	0.76x	1.46x	2.46x	1.46x
EV / EBITDA	6.49x	5.94x	1.16x	2x	3.13x	4.23x	2.11x
EV / EBIT	25.4x	20x	5.15x	-0.73x	-5.87x	-21.2x	13.6x
EV / FCF	-31.8x	30.1x	2.09x	2.61x	-7.4x	-10.1x	5.21x
FCF Yield	-3.15%	3.32%	47.9%	38.4%	-13.5%	-9.93%	19.2%
Dividend per Share ²	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-
EPS ²	1.3	0.3	1.07	-4.37	-0.7	-0.31	0.24
Distribution rate	-	-	-	-	-	-	-
Net sales ¹	35.47	41.5	45.73	26.58	14.55	17.2	24.3
EBITDA ¹	34	30.66	22.72	10.12	6.805	10	16.8
EBIT ¹	8.671	9.102	5.105	-27.55	-3.628	-2	2.6
Net income ¹	6.329	1.342	4.86	-25.57	-4.071	-2	1.7
Net Debt ¹	18.64	15.89	7.291	-1.647	3.54	10.2	3.3
Reference price ²	41.600	34.250	3.960	3.785	3.770	5.640	5.640
Nbr of stocks (in thousands)	4,852	4,854	4,799	5,780	4,708	5,694	-
Announcement Date	4/29/22	3/30/23	4/4/24	3/27/25	4/3/26	-	-

¹EUR in Million²EUR

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
PARAMOUNT SKYDANCE CORPORATION	24.05x	0.86x	6.83x	2.01%	11.12B
MADISON SQUARE GARDEN SPORTS CORP.	-813.37x	8.31x	438.18x	-.--%	8.91B
TOHO CO., LTD.	21.42x	2.47x	10.39x	1.76%	6.4B
BEIJING ENLIGHT MEDIA CO., LTD	43.61x	14.45x	29.75x	1.16%	4.91B
LIONSGATE STUDIOS CORP.	-301.19x	1.85x	17.02x	-.--%	4.5B
MANGO EXCELLENT MEDIA CO., LTD.	22.28x	1.86x	3.71x	1.83%	4.29B
BANIJAY GROUP N.V.	12.16x	1.17x	6.53x	4.33%	4.25B
CHINA FILM CO., LTD.	48.15x	3.5x	18.22x	1.16%	3.83B
CHINA RUYI HOLDINGS LIMITED	14.37x	3.78x	5.49x	-.--%	3.13B
Average	-103.17x	4.25x	59.57x	1.36%	5.71B
Weighted average by Cap.	-148.14x	4.22x	85.68x	1.36%