Company Valuation: YOC AG

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 46.24 46.06 52.15 57.01 37.89 13.42 - -
Change - -0.38% 13.21% 9.33% -33.54% -64.59% - -
Enterprise Value (EV) 1 46.24 45.2 50.16 55.37 35.97 12.92 12.52 10.92
Change - -2.25% 10.99% 10.37% -35.04% -64.08% -3.1% -12.78%
P/E 22.2x 19.8x 18.1x 15.3x -90.8x 7.57x 5.22x 3.98x
PBR - - 11.4x 6.87x 4.85x - - -
PEG - 1.7x 0.8x 0.5x 1x -0x 0.1x 0.1x
Capitalization / Revenue - 1.97x 1.7x 1.63x 1.02x 0.34x 0.3x 0.26x
EV / Revenue - 1.93x 1.64x 1.58x 0.97x 0.32x 0.28x 0.21x
EV / EBITDA - 13x 11.4x 10.7x 15.2x 3.4x 2.45x 1.65x
EV / EBIT - 19.4x 17.1x 15.8x 127x 7.6x 4.64x 2.8x
EV / FCF - 19.2x 38.5x 36.9x 35.5x -9.23x 31.3x 6.42x
FCF Yield - 5.2% 2.6% 2.71% 2.82% -10.8% 3.2% 15.6%
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 0.6 0.67 0.83 1.07 -0.12 0.51 0.74 0.97
Distribution rate - - - - - - - -
Net sales 1 - 23.43 30.63 35.01 37.13 39.8 45.1 51.2
EBITDA 1 - 3.468 4.4 5.171 2.364 3.8 5.1 6.6
EBIT 1 - 2.329 2.934 3.504 0.2823 1.7 2.7 3.9
Net income 1 2.065 2.336 2.9 3.718 -0.4105 1.8 2.6 3.4
Net Debt 1 - -0.8661 -1.985 -1.648 -1.925 -0.5 -0.9 -2.5
Reference price 2 13.300 13.250 15.000 16.400 10.900 3.860 3.860 3.860
Nbr of stocks (in thousands) 3,476 3,476 3,476 3,476 3,476 3,476 - -
Announcement Date 4/27/22 4/26/23 4/29/24 4/28/25 4/27/26 - - -
1EUR in Million2EUR
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
7.57x0.32x3.4x - 15.12M
26.85x9.91x16.2x0.73% 3,930B
123.73x54.75x89.15x-.--% 462B
21.79x6.15x10.76x1.38% 439B
266.42x23.8x69.69x-.--% 343B
2788.6x46.79x153.01x-.--% 286B
26.7x5.36x16.89x1.42% 245B
89.31x8.68x23.22x-.--% 143B
61.85x16.7x43.99x-.--% 140B
497.08x21.33x84.3x-.--% 99.91B
Average 390.99x 19.38x 51.06x 0.39% 608.85B
Weighted average by Cap. 187.12x 15.69x 32.73x 0.63%

Y-o-Y evolution of P/E

Valuation ratios - P/E - YOC AG

Historical PBR trend

Valuation ratios - PBR - YOC AG

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - YOC AG

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - YOC AG