Company Valuation: Ecomiam

Data adjusted to current consolidation scope
Fiscal Period: September 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 55.19 16.73 12.33 13.5 11.22 11.97 - -
Change - -69.69% -26.3% 9.47% -16.89% 6.69% - -
Enterprise Value (EV) 1 47.74 13.09 12.75 11.61 12.06 13.97 14.27 13.67
Change - -72.57% -2.66% -8.9% 3.89% 15.79% 2.15% -4.21%
P/E - -8x -2.33x -4.32x -3.23x -9.17x -73.3x 14.7x
PBR 4.41x - 2.46x - 3.44x 11x 11x 7.33x
PEG - - -0x 0.1x -0.3x 0.1x 0.8x -0x
Capitalization / Revenue 1.52x 0.43x 0.3x 0.33x 0.29x 0.32x 0.3x 0.24x
EV / Revenue 1.32x 0.34x 0.31x 0.29x 0.31x 0.37x 0.36x 0.28x
EV / EBITDA 36.7x -8.29x -5.73x -7.06x -5.71x -12.7x 35.7x 6.21x
EV / EBIT 52.9x -5.21x -3.49x -3.72x -3.97x -7.76x -47.6x 9.11x
EV / FCF - -5.1x -3.67x -3.02x -4.11x -12.7x -47.6x 22.8x
FCF Yield - -19.6% -27.3% -33.1% -24.3% -7.88% -2.1% 4.39%
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 - -0.62 -1.57 -0.59 -0.65 -0.24 -0.03 0.15
Distribution rate - - - - - - - -
Net sales 1 36.24 38.64 41.44 40.37 39.05 37.5 39.3 49.2
EBITDA 1 1.3 -1.579 -2.224 -1.644 -2.114 -1.1 0.4 2.2
EBIT 1 0.902 -2.511 -3.648 -3.121 -3.037 -1.8 -0.3 1.5
Net income 1 36.13 -2.083 -5.31 -3.186 -3.566 -1.8 -0.2 1.1
Net Debt 1 -7.45 -3.636 0.4154 -1.885 0.8456 2 2.3 1.7
Reference price 2 16.320 4.960 3.660 2.550 2.100 2.200 2.200 2.200
Nbr of stocks (in thousands) 3,382 3,373 3,369 5,293 5,341 5,440 - -
Announcement Date 19/01/22 18/01/23 31/01/24 09/02/25 29/01/26 - - -
1EUR in Million2EUR
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
-9.17x0.37x-12.7x - 13.81M
20.13x0.87x5.89x6.26% 37.5B
16.68x0.59x6.75x2.92% 27.8B
68.18x3.02x39.53x-.--% 25.29B
26.77x0.84x8.89x3.6% 22.37B
27.63x1.14x14.54x0.44% 21.77B
11.89x0.25x4.49x6.19% 13.73B
16.59x0.39x5.67x3.7% 12.97B
20.64x0.8x8.71x2.76% 10.36B
6.79x1.57x5.27x3.01% 10.13B
Average 20.61x 0.98x 8.70x 3.21% 18.19B
Weighted average by Cap. 26.41x 1.11x 12.11x 3.29%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA


LAST HOURS | 40% Discount: The Best Subscriber-Only Tools to Unlock Hidden Opportunities!
d
:
:
SEIZE THE OFFER!