Valuation Ion Beam Applications, SA

Stocks

Market Closed - Euronext Bruxelles 02:55:00 17/10/26 am AEDT			5-day change	1st Jan Change
16.38 ^EUR	+1.11%		+4.07%	+26.78%

16/10	IBA, Framatome Form JV for Industrial-scale Astatine-211 Production	MT
16/10	Iba (Ion Beam Applications S.A.) and Framatome Join Forces to Industrialize Astatine-211 Production for Cancer Therapies	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	442.3	453.6	336.6	391.6	378.1	476.5	-	-
Change	-	2.56%	-25.79%	16.33%	-3.44%	26.01%	-	-
Enterprise Value (EV) ¹	312.3	336	268.2	358.1	430.3	523.2	480.3	434.3
Change	-	7.58%	-20.17%	33.54%	20.16%	21.59%	-8.2%	-9.59%
P/E	119x	77.5x	-36.9x	42.8x	30x	20.3x	14.7x	10.3x
PBR	3.16x	3.91x	3.17x	3.57x	2.98x	3.5x	3x	2.42x
PEG	-	1.4x	0x	-0x	0.8x	0.2x	0.4x	0.2x
Capitalization / Revenue	1.41x	1.26x	0.79x	0.79x	0.61x	0.75x	0.74x	0.72x
EV / Revenue	1x	0.93x	0.63x	0.72x	0.69x	0.83x	0.75x	0.66x
EV / EBITDA	12.7x	15.6x	13.9x	11.2x	8.71x	10.2x	7.69x	5.55x
EV / EBIT	21.5x	30.4x	41.8x	20.7x	15.7x	14.8x	10.3x	6.91x
EV / FCF	-	-	-	-	-	-218x	5.88x	4.94x
FCF Yield	-	-	-	-	-	-0.46%	17%	20.2%
Dividend per Share ²	0.19	0.21	0.17	0.24	0.25	0.3	0.34	0.4133
Rate of return	1.25%	1.35%	1.47%	1.79%	1.93%	1.83%	2.08%	2.52%
EPS ²	0.1286	0.2007	-0.3128	0.3138	0.43	0.8071	1.111	1.585
Distribution rate	148%	105%	-54.3%	76.5%	58.1%	37.2%	30.6%	26.1%
Net sales ¹	313	361.3	428.7	498.2	620.2	633.4	642.6	660.7
EBITDA ¹	24.58	21.57	19.31	32	49.4	51.19	62.46	78.21
EBIT ¹	14.51	11.05	6.417	17.3	27.4	35.24	46.8	62.86
Net income ¹	3.879	6.057	-9.11	9.3	12.7	22.82	32.74	46.24
Net Debt ¹	-130	-117.7	-68.46	-33.5	52.2	46.78	3.877	-42.21
Reference price ²	15.24	15.56	11.54	13.42	12.92	16.38	16.38	16.38
Nbr of stocks (in thousands)	29,020	29,152	29,171	29,181	29,267	29,088	-	-
Announcement Date	24/3/22	23/3/23	21/3/24	20/3/25	27/3/26	-	-	-

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
ION BEAM APPLICATIONS, SA	20.29x	0.83x	10.22x	1.83%	536M
THERMO FISHER SCIENTIFIC, INC.	34.27x	5.99x	22.93x	0.27%	255B
DANAHER CORPORATION	38.97x	6.89x	21.81x	0.63%	161B
INTUITIVE SURGICAL, INC.	45.58x	12.27x	27.06x	-.--%	151B
BOSTON SCIENTIFIC CORPORATION	16.68x	3.34x	10.9x	-.--%	64.33B
SIEMENS HEALTHINEERS AG	20.33x	2.44x	12.33x	2.49%	51.9B
EDWARDS LIFESCIENCES CORPORATION	34.83x	6.84x	21.72x	-.--%	49.92B
VEEVA SYSTEMS INC.	47.52x	11.7x	25.8x	-.--%	50.25B
AGILENT TECHNOLOGIES, INC.	33.7x	6.66x	22.63x	0.59%	48.77B
WATERS CORPORATION	76.49x	7.3x	22.21x	-.--%	42.93B
Average	36.87x	6.43x	19.76x	0.58%	87.55B
Weighted average by Cap.	37.79x	7.31x	21.96x	0.38%