Company Valuation: Installux

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 98.71 114 101.4 74.47 97.25 86.62
Change - 15.47% -11.01% -26.58% 30.59% -10.93%
Enterprise Value (EV) 1 88.93 85.48 89.17 56.74 77.29 57.32
Change - -3.88% 4.32% -36.37% 36.22% -25.83%
P/E 27.3x 13.5x 15.4x 11.4x 11.5x 11.5x
PBR 0.98x 1.07x 0.92x 0.65x 0.81x 0.69x
PEG - 0x -0.7x -50.33x 0.4x -1.1x
Capitalization / Revenue 0.87x 0.82x 0.62x 0.5x 0.66x 0.53x
EV / Revenue 0.79x 0.62x 0.55x 0.38x 0.52x 0.35x
EV / EBITDA 7.89x 5.22x 6.73x 4.43x 5.16x 3.54x
EV / EBIT 13.5x 7.26x 9.98x 6.85x 7.48x 5.29x
EV / FCF 12.4x 4.29x -11.7x 3.56x 6.36x 6.33x
FCF Yield 8.05% 23.3% -8.58% 28.1% 15.7% 15.8%
Dividend per Share 2 8 8 8 8 8 8
Rate of return 2.31% 1.98% 2.22% 3.01% 2.3% 2.58%
EPS 2 12.66 29.9 23.34 23.29 30.23 26.96
Distribution rate 63.2% 26.8% 34.3% 34.4% 26.5% 29.7%
Net sales 1 113.2 138.7 163.3 149.6 147.6 164.7
EBITDA 1 11.28 16.39 13.26 12.8 14.99 16.2
EBIT 1 6.591 11.78 8.934 8.278 10.33 10.84
Net income 1 3.613 8.436 6.572 6.52 8.449 7.534
Net Debt 1 -9.78 -28.51 -12.26 -17.73 -19.96 -29.29
Reference price 2 346.00 404.00 360.00 266.00 348.00 310.00
Nbr of stocks (in thousands) 285 282 282 280 279 279
Announcement Date 30/4/21 29/4/22 1/5/24 1/5/24 30/4/25 29/4/26
1EUR in Million2EUR
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 154M
20.16x1.45x13.88x1.64% 42.85B
22.36x2.82x13.8x1.96% 38.77B
11.22x0.89x5.79x3.54% 36.53B
27.34x5.49x18.6x2.53% 20.68B
23.1x1.96x14.22x0.64% 20.16B
15.2x2.09x10.46x1.87% 13.41B
17.42x2.9x11.95x1.42% 12.89B
-21.91x1.44x16.19x3.03% 12.5B
20.42x3.22x10.66x0.63% 9.57B
Average 15.03x 2.47x 12.84x 1.92% 20.75B
Weighted average by Cap. 16.98x 2.27x 12.59x 2.06%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA