|
Market Closed -
Euronext Paris
03:55:00 11/11/26 am AEDT
|
After hours 05:03:03 am | |||
| 1.344 EUR | +6.67% |
|
1.344 | 0.00% |
| 13/10 | Crossject: No market launch of Zepizure before H127 at best | AL |
| 25/09 | Crossject: H126. Quid novi sub sole? Not much. | AL |
Company Valuation: Crossject
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 78.44 | 99.04 | 189 | 104.5 | 115.5 | 68.6 | - | - |
| Change | - | 26.25% | 90.83% | -44.71% | 10.53% | -40.61% | - | - |
| Enterprise Value (EV) 1 | 88.99 | 105.4 | 205.6 | 118.5 | 115.5 | 50.7 | 21.6 | -13.8 |
| Change | - | 18.43% | 95.08% | -42.35% | -2.56% | -56.1% | -57.4% | -163.9% |
| P/E | -6.95x | -11x | -21.6x | -7.93x | -11.5x | 3.07x | 2.42x | 1.75x |
| PBR | -13.4x | 44.6x | -35.7x | -49.2x | - | 2.29x | 1.24x | 0.79x |
| PEG | - | 0.4x | 0.9x | -0.4x | 0.4x | -0x | 0.1x | 0x |
| Capitalization / Revenue | 86x | 104x | 14.7x | 7.88x | 7.76x | 1.13x | 1.05x | 0.88x |
| EV / Revenue | 97.6x | 110x | 16x | 8.94x | 7.76x | 0.83x | 0.33x | -0.18x |
| EV / EBITDA | -12.1x | -15.2x | -33.6x | -14.6x | - | 1.24x | 0.46x | -0.24x |
| EV / EBIT | -7.53x | -7.93x | -16.7x | -9.14x | -9.95x | 4.37x | 1.69x | -0.75x |
| EV / FCF | - | - | -16.3x | -10.3x | -10.6x | 12.2x | 3.54x | -0.93x |
| FCF Yield | - | - | -6.13% | -9.69% | -9.39% | 8.19% | 28.2% | -108% |
| Dividend per Share 2 | - | - | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - | - | - |
| EPS 2 | -0.41 | -0.3 | -0.23 | -0.28 | -0.19 | 0.41 | 0.52 | 0.72 |
| Distribution rate | - | - | - | - | - | - | - | - |
| Net sales 1 | 0.912 | 0.954 | 12.83 | 13.26 | 14.88 | 60.8 | 65.2 | 78.3 |
| EBITDA 1 | -7.333 | -6.93 | -6.115 | -8.115 | - | 40.8 | 46.7 | 57 |
| EBIT 1 | -11.82 | -13.29 | -12.3 | -12.96 | -11.61 | 11.6 | 12.8 | 18.3 |
| Net income 1 | - | - | -8.467 | -12.8 | -10.37 | 6.6 | 8.6 | 15.6 |
| Net Debt 1 | 10.55 | 6.356 | 16.62 | 14.03 | - | -17.9 | -47 | -82.4 |
| Reference price 2 | 2.850 | 3.295 | 4.970 | 2.220 | 2.190 | 1.260 | 1.260 | 1.260 |
| Nbr of stocks (in thousands) | 27,523 | 30,057 | 38,026 | 47,070 | 52,740 | 54,444 | - | - |
| Announcement Date | 24/3/22 | 20/3/23 | 2/4/24 | 27/3/25 | 25/3/26 | - | - | - |
1EUR in Million2EUR
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 3.07x | 0.83x | 1.24x | - | 76.85M | |
| 36.56x | 4.3x | 16.16x | 2.35% | 191B | |
| 22.25x | 3.77x | 13.5x | 2.76% | 126B | |
| 28.09x | 4.98x | 17.09x | 1.11% | 124B | |
| 33.45x | 3.21x | 12.94x | 2.13% | 98.14B | |
| 18.34x | 0.22x | 13.66x | 0.69% | 65.98B | |
| 43.88x | 3.86x | 13.16x | 1.94% | 58.63B | |
| 46.99x | 11.8x | 33.1x | -.--% | 55.67B | |
| 27.77x | 6.89x | 17.47x | 1.45% | 48.78B | |
| 44.17x | 3.49x | 12.97x | 0.5% | 36.03B | |
| Average | 30.46x | 4.34x | 15.13x | 1.44% | 80B | |
| Weighted average by Cap. | 32.20x | 4.46x | 16.18x | 1.73% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
- Stock Market
- Stocks
- ALCJ Stock
- Valuation Crossject
Select your edition
All financial news and data tailored to specific country editions
