Valuation Prim, S.A.

Stocks

Market Closed - BME Other stock markets 19:35:09 20/07/2026 +04			5-day change	1st Jan Change
13.25 ^EUR	0.00%		-1.12%	+0.38%

06-03	Prim, S.A. agreed to acquire Impulseo.	CI
05-21	Prim targets doubling sales, 2.5x Ebitda in 2026-2031 strategic plan	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	251.1	184.4	177.8	163.7	224.6	225.4	-	-
Change	-	-26.55%	-3.62%	-7.91%	37.21%	0.37%	-	-
Enterprise Value (EV) ¹	237.8	195.6	196.7	172.6	217.3	214.3	210.5	205.6
Change	-	-17.75%	0.59%	-12.29%	25.95%	-1.42%	-1.74%	-2.36%
P/E	14.4x	21.6x	14.1x	13.7x	13.5x	11.4x	9.98x	8.65x
PBR	2.06x	1.54x	1.41x	1.27x	1.63x	1.53x	1.43x	1.32x
PEG	-	-0.4x	0.3x	-2.53x	0.3x	0.6x	0.7x	0.6x
Capitalization / Revenue	1.49x	0.94x	0.82x	0.7x	0.89x	0.83x	0.77x	0.71x
EV / Revenue	1.41x	0.99x	0.91x	0.74x	0.86x	0.79x	0.72x	0.65x
EV / EBITDA	9.81x	11x	7.55x	6.45x	6.41x	5.77x	5.15x	4.51x
EV / EBIT	13.7x	20.9x	12.3x	11.1x	9.73x	8.28x	7.13x	6.03x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	0.5082	0.51	-	-	-	0.5876	0.6983	0.7963
Rate of return	3.49%	4.72%	-	-	-	4.43%	5.27%	6.01%
EPS ²	1.01	0.5	0.74	0.7	0.98	1.164	1.327	1.532
Distribution rate	50.3%	102%	-	-	-	50.5%	52.6%	52%
Net sales ¹	168.5	197.2	216.5	233.1	251.8	272	293.7	317.2
EBITDA ¹	24.24	17.73	26.06	26.73	33.93	37.11	40.89	45.63
EBIT ¹	17.34	9.354	16.01	15.61	22.33	25.88	29.51	34.07
Net income	-	-	-	-	-	-	-	-
Net Debt ¹	-13.32	11.15	18.99	8.867	-7.263	-11.16	-14.89	-19.86
Reference price ²	14.55	10.80	10.45	9.62	13.20	13.25	13.25	13.25
Nbr of stocks (in thousands)	17,260	17,078	17,011	17,016	17,016	17,014	-	-
Announcement Date	25/02/22	28/02/23	04/04/24	30/03/25	26/03/26	-	-	-

¹EUR in Million²EUR

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
PRIM, S.A.	11.38x	0.79x	5.77x	4.43%	258M
COLOPLAST A/S	30.59x	4.03x	12.87x	4.81%	14.57B
INTCO MEDICAL TECHNOLOGY CO., LTD.	11.35x	-	-	3.17%	4.09B
ZHENDE MEDICAL CO., LTD.	45.55x	-	-	0.55%	3.3B
WINNER MEDICAL CO., LTD.	17.06x	-	-	2.98%	2.57B
SHANDONG WEIGAO GROUP MEDICAL POLYMER COMPANY LIMITED	8.42x	0.56x	2.58x	5.31%	2B
JAFRON BIOMEDICAL CO.,LTD.	21.35x	-	-	-	1.99B
RIVERSTONE HOLDINGS LIMITED	18.51x	2.96x	9.84x	6.28%	981M
GVS S.P.A.	22.54x	2.44x	9.62x	0.55%	980M
SRI TRANG GLOVES (THAILAND)	21.47x	0.94x	9.9x	3.96%	880M
Average	20.82x	1.95x	8.43x	3.56%	3.16B
Weighted average by Cap.	25.54x	3.37x	11.28x	3.87%