Valuation Xilam Animation BOERSE MUENCHEN

Stocks

Real-time BOERSE MUENCHEN Other stock markets 09:31:09 07/08/2026 +04			5-day change	1st Jan Change
5.460 ^EUR	0.00%		-4.15%	+48.92%

07-16	Xilam Animation Announces Revenue Results for the First Half Ended June 30, 2026	CI
07-16	Zonebourse corporate earnings calendar: July 17, 2026

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	201.9	166.3	19.01	21.88	17.75	30.63	-	-
Change	-	-17.64%	-88.57%	15.1%	-18.86%	72.59%	-	-
Enterprise Value (EV) ¹	220.5	182.1	26.3	20.23	21.29	38.93	29.53	25.53
Change	-	-17.4%	-85.56%	-23.07%	5.24%	82.88%	-24.14%	-13.54%
P/E	32x	114x	3.7x	-0.87x	-5.39x	-16.3x	24.5x	12.2x
PBR	3.14x	2.51x	0.27x	0.45x	-	-	-	-
PEG	-	-1.5x	0x	0x	0.1x	0.3x	-0x	0x
Capitalization / Revenue	5.69x	4.01x	0.42x	0.82x	1.22x	1.77x	1.26x	1.09x
EV / Revenue	6.22x	4.39x	0.58x	0.76x	1.46x	2.25x	1.21x	0.91x
EV / EBITDA	6.49x	5.94x	1.16x	2x	3.13x	3.89x	1.76x	1.26x
EV / EBIT	25.4x	20x	5.15x	-0.73x	-5.87x	-19.5x	12.8x	7.74x
EV / FCF	-31.8x	30.1x	2.09x	2.61x	-7.4x	-14.4x	3.14x	6.38x
FCF Yield	-3.15%	3.32%	47.9%	38.4%	-13.5%	-6.93%	31.8%	15.7%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	1.3	0.3	1.07	-4.37	-0.7	-0.33	0.22	0.44
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	35.47	41.5	45.73	26.58	14.55	17.3	24.4	28.1
EBITDA ¹	34	30.66	22.72	10.12	6.805	10	16.8	20.2
EBIT ¹	8.671	9.102	5.105	-27.55	-3.628	-2	2.3	3.3
Net income ¹	6.329	1.342	4.86	-25.57	-4.071	-2	1.3	2.7
Net Debt ¹	18.64	15.89	7.291	-1.647	3.54	8.3	-1.1	-5.1
Reference price ²	41.600	34.250	3.960	3.785	3.770	5.380	5.380	5.380
Nbr of stocks (in thousands)	4,852	4,854	4,799	5,780	4,708	5,694	-	-
Announcement Date	29/04/22	30/03/23	04/04/24	27/03/25	03/04/26	-	-	-

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.($)
PARAMOUNT SKYDANCE CORPORATION	38.17x	0.83x	6.49x	2.21%	10.16B
MADISON SQUARE GARDEN SPORTS CORP.	-1286.33x	8.68x	462.55x	-.--%	9.43B
TOHO CO., LTD.	25.03x	2.96x	12.73x	1.49%	7.7B
BEIJING ENLIGHT MEDIA CO., LTD	47.23x	15.65x	32.96x	1.11%	5.17B
MANGO EXCELLENT MEDIA CO., LTD.	23.33x	1.94x	3.86x	1.77%	4.46B
BANIJAY GROUP N.V.	11.06x	1.53x	8.11x	4.36%	4.43B
LIONSGATE STUDIOS CORP.	-581.91x	1.62x	14.84x	-.--%	3.76B
CHINA FILM INDUSTRY GROUP CO., LTD.	46.99x	3.58x	19.59x	1.02%	3.48B
CHINA RUYI HOLDINGS LIMITED	14.04x	3.62x	5.25x	-.--%	3.08B
Average	-184.71x	4.49x	62.93x	1.33%	5.74B
Weighted average by Cap.	-254.07x	4.63x	94.60x	1.36%