Company Valuation: LS telcom AG

Data adjusted to current consolidation scope
Fiscal Period: September 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 39.68 27.81 22.71 18.77 20.51 20.45 - -
Change - -29.93% -18.33% -17.35% 9.26% -0.28% - -
Enterprise Value (EV) 1 56.4 29.66 26.41 24.05 25.52 25.15 23.55 22.45
Change - -47.41% -10.94% -8.93% 6.11% -1.46% -6.36% -4.67%
P/E -343x 14.1x -98x -5.23x 27.2x 44.1x 19.6x 13.1x
PBR 2.43x 1.52x 1.27x 1.33x 1.38x 1.37x 1.28x 1.18x
PEG - -0x 1x -0x -0x -1.1x 0x 0.3x
Capitalization / Revenue 1.04x 0.59x 0.54x 0.51x 0.56x 0.51x 0.49x 0.48x
EV / Revenue 1.48x 0.63x 0.63x 0.65x 0.7x 0.63x 0.57x 0.52x
EV / EBITDA 9.28x 3.4x 4.3x 6.93x 4.49x 4.41x 3.92x 3.51x
EV / EBIT 49.3x 9.6x 25.6x -10.5x 35.3x 22.9x 12.4x 8.02x
EV / FCF 33x -46.1x -22.3x -73.6x 19.9x 62.9x 14.7x 22.4x
FCF Yield 3.03% -2.17% -4.49% -1.36% 5.03% 1.59% 6.79% 4.45%
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 -0.02 0.34 -0.04 -0.62 0.13 0.08 0.18 0.27
Distribution rate - - - - - - - -
Net sales 1 38.02 47.27 41.71 36.9 36.56 39.9 41.5 42.8
EBITDA 1 6.074 8.719 6.146 3.472 5.69 5.7 6 6.4
EBIT 1 1.143 3.088 1.03 -2.293 0.722 1.1 1.9 2.8
Net income 1 -0.113 1.983 -0.213 -3.6 0.782 0.5 1.1 1.6
Net Debt 1 16.71 1.852 3.704 5.284 5.015 4.7 3.1 2
Reference price 2 6.850 4.800 3.920 3.240 3.540 3.530 3.530 3.530
Nbr of stocks (in thousands) 5,793 5,793 5,793 5,793 5,793 5,793 - -
Announcement Date 23/12/21 20/12/22 18/12/23 23/12/24 20/12/25 - - -
1EUR in Million2EUR
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
44.13x0.63x4.41x - 22.83M
25.46x5.7x14.76x1.63% 411B
44.26x15.58x31.23x-.--% 213B
15.43x0.59x10.48x3.03% 134B
18.31x5.86x13.69x0.78% 97.36B
39.35x11.65x25.98x-.--% 76.15B
35.57x6.88x19.95x0.98% 81.35B
26.33x6.23x19.69x1.51% 52.54B
42.62x1.97x12.41x1.95% 48.94B
55.3x7.16x31.68x-.--% 45.48B
Average 34.68x 6.22x 18.43x 1.1% 116.04B
Weighted average by Cap. 30.70x 7.33x 19.09x 1.21%

Y-o-Y evolution of P/E

Valuation ratios - P/E - LS telcom AG

Historical PBR trend

Valuation ratios - PBR - LS telcom AG

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - LS telcom AG

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - LS telcom AG

  1. Stock Market
  2. Stocks
  3. LSX Stock
  4. Valuation LS telcom AG