Company Valuation: Adomos

Data adjusted to current consolidation scope
Fiscal Period: December 2019 2020 2021 2022 2023
Market Cap 1 - - - - -
Change - - - - -
Enterprise Value (EV) 1 - - - - -
Change - - - - -
P/E - - - - -
PBR - - - - -
PEG - - - - -
Capitalization / Revenue - - - - -
EV / Revenue - - - - -
EV / EBITDA - - - - -
EV / EBIT - - - - -
EV / FCF - - - - -
FCF Yield - - - - -
Dividend per Share 2 - - - - -
Rate of return - - - - -
EPS 2 - - - - -
Distribution rate - - - - -
Net sales 1 11.13 7.85 6.184 5.648 1.19
EBITDA 1 5.17 1.394 1.804 0.969 -1.175
EBIT 1 2.465 -1.822 -1.928 -3.175 -6.134
Net income 1 1.967 -2.07 -2.098 -3.27 -6.206
Net Debt 1 2.555 2.749 3.097 2.972 6.297
Reference price 2 32,949,950.0000 19,199,950.0000 4,260,000.0000 180,000.0000 1,625,000.0000
Nbr of stocks (in thousands) - - - - -
Announcement Date 11/1/23 29/4/22 29/4/22 3/5/23 22/5/24
1EUR in Million2EUR
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
24.7x0.99x11.97x-.--% 42.81B
19.91x0.94x7.84x2.3% 20.48B
15.07x0.61x10x-.--% 16.67B
18.34x3.81x12.39x5.42% 12.01B
21.08x8.8x17.62x4.52% 10.49B
65.62x2.54x10.02x-.--% 7.81B
38.19x1.35x13.19x0.85% 6.34B
37.23x1.14x8.69x0.31% 5.06B
31.39x12.38x - 1.84% 4.33B
Average 30.17x 3.62x 11.47x 1.69% 14B
Weighted average by Cap. 25.69x 2.36x 11.34x 1.39%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA