Valuation MINT

Stocks

Real-time Euronext Paris 09:52:20 04/11/26 pm AEDT			5-day change	1st Jan Change
4.290 ^EUR	-1.61%		-0.92%	-19.96%

15/09	Mint steps up its B2B diversification with the signing of two cornerstone contracts
21/10/25	MINT Société anonyme Reports Earnings Results for the Half Year Ended June 30, 2025	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Market Cap ¹	55.67	28.96	17.27	21.12	20.44	25.99	25.99	-
Change	-	-47.98%	-40.35%	22.29%	-3.22%	27.11%	0%	-
Enterprise Value (EV) ¹	33.64	13.44	17.27	-16.38	-8.549	-4.154	-5.974	-4.524
Change	-	-60.04%	28.49%	-194.84%	47.81%	51.41%	-43.81%	24.27%
P/E	28.1x	-12.6x	4.37x	1.28x	48x	5.32x	20.8x	16.8x
PBR	-	-	-	-	-	-	-	-
PEG	-	0x	-0x	0x	-0.5x	0x	-0.3x	0.7x
Capitalization / Revenue	0.87x	0.27x	0.11x	0.24x	0.28x	0.31x	0.28x	0.26x
EV / Revenue	0.52x	0.13x	0.11x	-0.19x	-0.12x	-0.05x	-0.06x	-0.05x
EV / EBITDA	11.6x	-12.2x	2.26x	-0.81x	-1.54x	-0.82x	-2.2x	-1.33x
EV / EBIT	13.5x	-6.72x	2.63x	-0.86x	-2.02x	-1.64x	-8.07x	-3.97x
EV / FCF	-	-	-	-	-	-2.47x	3.85x	4.19x
FCF Yield	-	-	-	-	-	-40.4%	25.9%	23.9%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	0.35	-0.39	0.67	2.8	0.0715	0.82	0.21	0.26
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	64.2	107	157	86.87	72.22	84.87	94.07	99.52
EBITDA ¹	2.9	-1.1	7.654	20.2	5.556	5.05	2.71	3.41
EBIT ¹	2.5	-2	6.569	19.1	4.227	2.53	0.74	1.14
Net income ¹	2	-2.3	3.96	16.53	0.426	4.87	1.25	1.53
Net Debt ¹	-22.03	-15.51	-	-37.5	-28.99	-30.14	-31.96	-30.51
Reference price ²	9.820	4.930	2.930	3.580	3.430	4.360	4.360	4.360
Nbr of stocks (in thousands)	5,669	5,873	5,895	5,900	5,960	5,960	5,960	-
Announcement Date	22/4/21	29/4/22	18/4/23	23/4/24	22/4/25	-	-	-

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.($)
MINT	5.32x	-0.05x	-0.82x	-	29.09M
CHINA MOBILE LIMITED	11.65x	1.35x	4.26x	6.67%	227B
VERIZON COMMUNICATIONS, INC.	10.02x	2.48x	6.5x	6.23%	188B
DEUTSCHE TELEKOM AG	12.51x	2.08x	5.35x	4.36%	139B
JIO PLATFORMS LIMITED	39.76x	8.47x	15.65x	-	136B
CHINA TELECOM CORPORATION LIMITED	11.99x	1.05x	3.98x	6.37%	92.6B
NTT, INC.	13.62x	1.87x	8.14x	3.07%	89.66B
AMÉRICA MÓVIL, S.A.B. DE C.V.	13.86x	2.06x	5.18x	2.37%	74.3B
SAUDI TELECOM COMPANY	13.8x	2.57x	8.1x	5.34%	54.78B
SINGAPORE TELECOMMUNICATIONS LIMITED	22.06x	5.1x	18.64x	4.92%	52.22B
Average	15.46x	2.70x	7.50x	4.92%	105.29B
Weighted average by Cap.	16.08x	2.88x	7.55x	5.32%