Company Valuation: E4U

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 234.4 284.6 303.7 430.5 432.9 712.7
Change - 21.43% 6.72% 41.73% 0.56% 64.64%
Enterprise Value (EV) 1 253.8 254.3 218.1 389.3 405.4 614
Change - 0.2% -14.22% 78.46% 4.14% 51.47%
P/E 5.83x 6.52x 6.15x 9.58x 8.49x 13.4x
PBR 1.09x 1.16x 1.09x 1.49x 1.6x 3.2x
PEG - 0.76x 0.5x -1.07x 0.6x 2.96x
Capitalization / Revenue 2.8x 3.31x 3.35x 4.65x 4.96x 7.93x
EV / Revenue 3.03x 2.95x 2.41x 4.21x 4.64x 6.83x
EV / EBITDA 3.38x 3.3x 2.83x 5.03x 5.57x 8.24x
EV / EBIT 4.63x 4.47x 3.83x 6.7x 7.33x 10.5x
EV / FCF 5.15x 5.13x 4.1x -14.3x 10.5x 3.91x
FCF Yield 19.4% 19.5% 24.4% -7% 9.54% 25.6%
Dividend per Share 2 5.6 7.2 14.25 29.2 42 -
Rate of return 5.71% 6.05% 11.2% 16.2% 23.2% -
EPS 2 16.8 18.25 20.64 18.78 21.33 22.29
Distribution rate 33.3% 39.4% 69% 155% 197% -
Net sales 1 83.65 86.1 90.56 92.49 87.35 89.9
EBITDA 1 75.12 77.09 77 77.32 72.76 74.54
EBIT 1 54.77 56.93 56.99 58.07 55.27 58.46
Net income 1 40.19 43.66 49.36 44.92 51 53.31
Net Debt 1 19.39 -30.32 -85.62 -41.24 -27.52 -98.69
Reference price 2 98.00 119.00 127.00 180.00 181.00 298.00
Nbr of stocks (in thousands) 2,392 2,392 2,392 2,392 2,392 2,392
Announcement Date 14/05/21 30/04/22 10/03/23 28/04/25 28/04/25 29/04/26
1CZK in Million2CZK
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 38.69M
30.45x12.76x21.25x1.58% 42.64B
17.04x9.12x14.57x6.18% 23.5B
21.14x9.31x15.14x3.23% 18.63B
26.44x5.1x8.88x2.86% 4.11B
7.81x0.93x5.03x4.8% 1.29B
14.07x12.92x13.3x5.04% 920M
9.21x9.33x9.54x5.84% 849M
Average 18.02x 8.50x 12.53x 4.22% 11.5B
Weighted average by Cap. 24.28x 10.59x 17.34x 3.26%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA