Company Valuation: Proactis SA

Data adjusted to current consolidation scope
Fiscal Period: January 2019 2020 2021 2022 2024
Market Cap 1 23.57 16.93 18.56 19.64 10.63
Change - -28.16% 9.6% 5.84% -
Enterprise Value (EV) 1 22.66 16.53 18.29 19.43 10.41
Change - -27.07% 10.69% 6.23% -
P/E 25.4x -1.73x -35.3x 67.7x -0.96x
PBR 0.88x 1.04x 1.18x 1.06x 13.9x
PEG - 0x 0.4x -0x -
Capitalization / Revenue 1.62x 1.37x 1.66x 1.37x 0.89x
EV / Revenue 1.56x 1.34x 1.64x 1.35x 0.87x
EV / EBITDA 10.1x 1.33x 7.07x 23.1x -12.9x
EV / EBIT 17.8x 14.3x 11.1x 36.6x -8.96x
EV / FCF -6.25x 1.44x -19.9x 85.1x -
FCF Yield -16% 69.3% -5.02% 1.17% -
Dividend per Share 2 - - - - -
Rate of return - - - - -
EPS 2 0.006844 -0.0721 -0.003883 0.002141 -0.0819
Distribution rate - - - - -
Net sales 1 14.53 12.37 11.17 14.35 11.93
EBITDA 1 2.235 12.45 2.587 0.842 -0.8087
EBIT 1 1.271 1.155 1.655 0.531 -1.162
Net income 1 0.927 -9.767 -0.526 0.29 -11.09
Net Debt 1 -0.906 -0.403 -0.261 -0.205 -0.222
Reference price 2 0.1740 0.1250 0.1370 0.1450 0.0785
Nbr of stocks (in thousands) 135,442 135,442 135,442 135,442 135,442
Announcement Date 29/11/19 30/11/20 01/12/21 12/01/23 26/09/24
1EUR in Million2EUR
Estimates

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - - 6.24M
16.46x4.47x10.43x1.25% 558B
20.48x6.06x18.2x-.--% 306B
23.62x2.53x13.1x-.--% 147B
33.06x4.02x26.49x-.--% 98.32B
11.46x8.5x97.33x0.6% 102B
3.55x71.88x2.6x0.15% 97.82B
29.62x5.61x15.83x-.--% 88.98B
78.98x4.64x22.63x-.--% 88.18B
9.13x3.03x47.54x0.68% 41.94B
Average 25.15x 12.30x 28.24x 0.3% 152.83B
Weighted average by Cap. 22.03x 9.19x 20.62x 0.53%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Stocks
  3. PROAC Stock
  4. Valuation Proactis SA