Company Valuation: Mincon Group plc

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 293.5 212 138.3 97.63 108.4 170.5 - -
Change - -27.76% -34.75% -29.42% 11.01% 57.27% - -
Enterprise Value (EV) 1 308.9 238 158 120.3 131.1 186.5 182.2 175.1
Change - -22.94% -33.63% -23.85% 9% 42.25% -2.31% -3.92%
P/E 20.6x 14.6x - - - - - -
PBR - - - - - - - -
PEG - 6.1x - - - - - -
Capitalization / Revenue 2.03x 1.25x 0.88x 0.67x 0.73x 1.05x 1.01x 0.95x
EV / Revenue 2.14x 1.4x 1.01x 0.82x 0.88x 1.15x 1.08x 0.97x
EV / EBITDA 12.2x 8.64x 7.5x 8.48x 6.8x 8.86x 8.04x 7.06x
EV / EBIT 17.1x 12.1x 12.9x 21.8x 10.9x 14.7x 12.9x 10.2x
EV / FCF 125x - 12.9x 22.4x 25.4x 21.8x 18x 18.2x
FCF Yield 0.8% - 7.78% 4.47% 3.93% 4.58% 5.54% 5.48%
Dividend per Share 2 0.021 0.021 0.021 0.021 0.021 0.021 0.021 0.021
Rate of return 1.52% 2.1% 3.23% 4.57% 4.12% 2.62% 2.62% 2.62%
EPS 2 0.0669 0.0685 - - - - - -
Distribution rate 31.4% 30.7% - - - - - -
Net sales 1 144.4 170 156.9 145.9 148.7 162 168.2 179.9
EBITDA 1 25.32 27.53 21.07 14.18 19.27 21.05 22.65 24.8
EBIT 1 18.11 19.75 12.29 5.506 12.08 12.65 14.1 17.2
Net income 1 14.6 14.7 7.47 1.766 5.52 7.8 8.2 -
Net Debt 1 15.42 26 19.63 22.66 22.73 16.05 11.75 4.6
Reference price 2 1.3811 0.9978 0.6511 0.4595 0.5101 0.8023 0.8023 0.8023
Nbr of stocks (in thousands) 212,472 212,472 212,472 212,472 212,472 212,472 - -
Announcement Date 14/03/22 13/03/23 11/03/24 10/03/25 10/03/26 - - -
1EUR in Million2EUR
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
31.17x5.43x19.64x0.83% 123B
27.27x5.02x17.59x2.2% 35.34B
20.58x1.76x12.67x2.28% 29.94B
29.51x3.95x14.91x0.11% 29.01B
19.63x3.36x10.74x1.55% 27.09B
20.75x3.01x12.98x1.13% 25.31B
22.41x2.74x11.82x1.68% 23.97B
97.35x34.3x75.16x0.44% 23.66B
26.2x3.28x16.03x1.73% 23.25B
Average 32.76x 6.98x 21.28x 1.33% 37.84B
Weighted average by Cap. 31.64x 6.26x 20.27x 1.21%

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

  1. Stock Market
  2. Stocks
  3. MCON Stock
  4. MIO Stock
  5. Valuation Mincon Group plc