Company Valuation: Topicus.com Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2022 2023 2024 2025 2026 2027
Market Cap 1 4,025 5,006 6,778 6,582 4,891 -
Change - 24.39% 35.38% -2.88% -25.69% -
Enterprise Value (EV) 1 4,025 5,006 6,778 7,046 5,127 4,958
Change - 24.39% 35.38% 3.97% -27.24% -3.31%
P/E 74.5x - - 158x 35.9x 30.1x
PBR - - - - - -
PEG - - - - 0x 1.6x
Capitalization / Revenue - 4.45x 5.23x 4.24x 2.73x 2.38x
EV / Revenue - 4.45x 5.23x 4.54x 2.86x 2.41x
EV / EBITDA - 15.8x 18x 16.1x 9.98x 8.34x
EV / EBIT - - - 30.2x 18.4x 15.7x
EV / FCF - 40.6x - 17.5x 13.1x 11.5x
FCF Yield - 2.46% - 5.71% 7.61% 8.72%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 0.66 - - 0.5 1.63 1.945
Distribution rate - - - - - -
Net sales 1 - 1,125 1,295 1,552 1,795 2,057
EBITDA 1 - 316.9 375.9 437.9 513.7 594.3
EBIT 1 - - - 233.6 278 316
Net income 1 52.93 - - 41.76 131 214.5
Net Debt 1 - - - 464.2 236 66.5
Reference price 2 49.15 61.13 81.59 78.98 58.56 58.56
Nbr of stocks (in thousands) 81,890 81,890 83,069 83,339 83,529 -
Announcement Date 07/02/23 13/02/24 26/02/25 25/02/26 - -
1EUR in Million2EUR
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
36.43x2.89x10.11x - 5.77B
25.09x9.26x15.09x0.79% 3,668B
111.57x48.52x78.74x-.--% 409B
59.12x12.49x26.35x-.--% 78.24B
372.68x15.88x62.77x-.--% 75.49B
98.7x8.43x21.35x-.--% 75.13B
38.23x1.91x15.3x-.--% 69.41B
178.3x5.67x21.89x-.--% 44.66B
111.29x4.57x22.16x-.--% 39.88B
26.29x5.41x25.98x-.--% 34.69B
Average 105.77x 11.50x 29.98x 0.09% 450.04B
Weighted average by Cap. 43.11x 12.75x 22.19x 0.64%

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. TOI Stock
  4. Valuation Topicus.com Inc.
40% Discount: Identify Tomorrow's Best Investments With The Best Subscriber-Only Tools!
d
:
:
SEIZE THE OFFER!