|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 124.20 EUR | +0.57% |
|
+0.24% | +52.39% |
| 07-16 | French and Benelux stocks-Factors to watch on July 16 | RE |
| 07-16 | Exail Technologies Books Order for Three Light Mine Countermeasures Drone Systems | MT |
Company Valuation: Exail Technologies
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 283.5 | 341.7 | 328.1 | 295 | 1,383 | 2,108 | - | - |
| Change | - | 20.53% | -3.98% | -10.1% | 368.87% | 52.41% | - | - |
| Enterprise Value (EV) 1 | 383.7 | 650.6 | 602.2 | 552.9 | 1,380 | 2,524 | 2,438 | 2,437 |
| Change | - | 69.58% | -7.44% | -8.18% | 149.6% | 82.89% | -3.4% | -0.07% |
| P/E | 6.1x | -58.2x | 20.7x | -81x | 464x | 93.7x | 33.2x | 24.7x |
| PBR | 4.76x | 3.21x | 2.51x | 2.46x | 3.35x | 3.28x | 3.04x | 2.62x |
| PEG | - | 1x | -0x | 1x | -3x | 0x | 0x | 0.7x |
| Capitalization / Revenue | 1.59x | 1.9x | 1.02x | 0.79x | 2.89x | 3.66x | 2.88x | 2.44x |
| EV / Revenue | 2.15x | 3.62x | 1.87x | 1.48x | 2.88x | 4.39x | 3.33x | 2.83x |
| EV / EBITDA | 12.7x | 17.8x | 9.25x | 7.49x | 13.4x | 19.3x | 13.4x | 10.8x |
| EV / EBIT | 24.9x | 30.7x | 15.1x | 12.1x | 19.5x | 26x | 17x | 13.4x |
| EV / FCF | -10.3x | 22.2x | 25.3x | 9.62x | 21x | 52.1x | 37.8x | 25.6x |
| FCF Yield | -9.67% | 4.5% | 3.96% | 10.4% | 4.76% | 1.92% | 2.65% | 3.9% |
| Dividend per Share 2 | - | - | 0.27 | - | - | - | - | - |
| Rate of return | - | - | 1.4% | - | - | - | - | - |
| EPS 2 | 2.684 | -0.3431 | 0.9324 | -0.2142 | 0.1756 | 1.326 | 3.737 | 5.025 |
| Distribution rate | - | - | 29% | - | - | - | - | - |
| Net sales 1 | 178.3 | 179.8 | 322.8 | 373.1 | 478.5 | 575.3 | 732.7 | 862.5 |
| EBITDA 1 | 30.2 | 36.5 | 65.1 | 73.82 | 103.3 | 131 | 181.9 | 224.7 |
| EBIT 1 | 15.39 | 21.16 | 39.94 | 45.52 | 70.75 | 97.05 | 143.3 | 181.2 |
| Net income 1 | 46.21 | -5.869 | 15.89 | -3.641 | 2.98 | 27.82 | 73.56 | 98.78 |
| Net Debt 1 | 100.2 | 308.9 | 274 | 257.9 | -3.087 | 415.9 | 330 | 328.3 |
| Reference price 2 | 16.38 | 19.98 | 19.30 | 17.36 | 81.50 | 124.20 | 124.20 | 124.20 |
| Nbr of stocks (in thousands) | 17,309 | 17,104 | 17,002 | 16,994 | 16,972 | 16,974 | - | - |
| Announcement Date | 21/03/22 | 17/04/23 | 25/03/24 | 25/03/25 | 18/03/26 | - | - | - |
1EUR in Million2EUR
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 93.69x | 4.39x | 19.26x | -.--% | 2.41B | |
| 31.21x | 6.18x | 24.86x | 0.22% | 33.98B | |
| 25.31x | 0.96x | 9.76x | -.--% | 6B | |
| 8.32x | -0.02x | -0.23x | 3.87% | 2.95B | |
| 65.44x | 19.59x | 49.7x | 0.24% | 2.38B | |
| 61.94x | 5.49x | 31.19x | - | 1.38B | |
| 71.03x | 5.82x | 25.61x | - | 1.29B | |
| 29.45x | 4.43x | 18.43x | 1.48% | 1.03B | |
| Average | 48.30x | 5.85x | 22.32x | 0.97% | 6.43B | |
| Weighted average by Cap. | 35.51x | 5.69x | 22.61x | 0.43% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- EXA Stock
- Valuation Exail Technologies
Choose MarketScreener Select your edition
All financial news and data tailored to specific country editions
