|
Market Closed -
Nasdaq Riga
17:30:00 08/09/2026 +04
|
5-day change | 1st Jan Change | ||
| 10.65 EUR | -0.47% |
|
-3.18% | +2.90% |
| 09-04 | AS MADARA Cosmetics, H1 2026 Earnings Call, Sep 04, 2026 | |
| 08-28 | AS MADARA Cosmetics Reports Earnings Results for the Half Year Ended June 30, 2026 | CI |
Company Valuation: AS MADARA Cosmetics
Data adjusted to current consolidation scope
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|
| Market Cap 1 | 74.63 | 104.1 | 61.51 | 56.65 | 40.45 | 39.15 |
| Change | - | 39.44% | -40.89% | -7.91% | -28.59% | -3.21% |
| Enterprise Value (EV) 1 | 69.07 | 97.49 | 55.56 | 51.16 | 31.85 | 33.49 |
| Change | - | 41.15% | -43.01% | -7.92% | -37.75% | 5.16% |
| P/E | 21.7x | 28.4x | 54.9x | 35.5x | 7.45x | -101x |
| PBR | 6x | 7.13x | 4.45x | 4.02x | 2.33x | 2.9x |
| PEG | - | 4.4x | -0.8x | 0.8x | 0x | 1x |
| Capitalization / Revenue | 4.64x | 5.37x | 3.29x | 2.8x | 1.88x | 1.69x |
| EV / Revenue | 4.3x | 5.03x | 2.97x | 2.53x | 1.48x | 1.44x |
| EV / EBITDA | 16x | 21.4x | 20.2x | 17.1x | 4.96x | 20.8x |
| EV / EBIT | 19.1x | 25x | 33.6x | 24.9x | 5.98x | 77.7x |
| EV / FCF | 36.4x | 75.5x | 55.3x | 125x | 4.8x | 50.4x |
| FCF Yield | 2.75% | 1.32% | 1.81% | 0.8% | 20.8% | 1.98% |
| Dividend per Share 2 | 0.4 | 0.5 | 0.35 | 0.58 | 0.92 | 0.4 |
| Rate of return | 2.02% | 1.81% | 2.15% | 3.87% | 8.6% | 3.86% |
| EPS 2 | 0.914 | 0.973 | 0.297 | 0.423 | 1.437 | -0.1028 |
| Distribution rate | 43.8% | 51.4% | 118% | 137% | 64% | -389% |
| Net sales 1 | 16.07 | 19.37 | 18.7 | 20.23 | 21.52 | 23.22 |
| EBITDA 1 | 4.318 | 4.548 | 2.749 | 3 | 6.422 | 1.608 |
| EBIT 1 | 3.619 | 3.904 | 1.655 | 2.059 | 5.33 | 0.4311 |
| Net income 1 | 3.445 | 3.669 | 1.121 | 1.597 | 5.436 | -0.3889 |
| Net Debt 1 | -5.559 | -6.576 | -5.951 | -5.487 | -8.601 | -5.66 |
| Reference price 2 | 19.80 | 27.60 | 16.30 | 15.00 | 10.70 | 10.35 |
| Nbr of stocks (in thousands) | 3,769 | 3,771 | 3,774 | 3,777 | 3,780 | 3,783 |
| Announcement Date | 26/05/21 | 21/06/22 | 26/05/23 | 29/05/24 | 30/05/25 | 29/05/26 |
1EUR in Million2EUR
Estimates
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | - | - | - | - | 47.07M | |
| 29.37x | 4.54x | 18.73x | 2.02% | 238B | |
| 52.05x | 7.44x | 28.58x | 0.24% | 45.65B | |
| 24.81x | 4.52x | 17.56x | 1.34% | 10.68B | |
| 30.48x | 1.54x | 11.49x | 1.8% | 8.76B | |
| 59.36x | 3.56x | 17.36x | -.--% | 6.47B | |
| 23.69x | 1.69x | 10.91x | 1.16% | 6.46B | |
| 23.88x | 2.42x | 12.97x | 2.74% | 3.74B | |
| 12.95x | 1.62x | 8.91x | 3.61% | 3.6B | |
| 21.41x | 2.77x | 13.45x | 3.66% | 2.88B | |
| Average | 30.89x | 3.35x | 15.55x | 1.84% | 32.64B | |
| Weighted average by Cap. | 32.59x | 4.71x | 19.47x | 1.73% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
- Stock Market
- Stocks
- MDARA Stock
- Valuation AS MADARA Cosmetics
Select your edition
All financial news and data tailored to specific country editions
