Company Valuation: RomReal Limited

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 8.269 7.88 6.482 6.754 8.759 9.225
Change - -4.71% -17.74% 4.19% 29.69% 5.31%
Enterprise Value (EV) 1 7.062 4.073 2.384 3.274 4.901 3.238
Change - -42.33% -41.47% 37.37% 49.69% -33.94%
P/E -2x 5.14x -7.83x 117x -5.23x 5.81x
PBR 0.55x 0.47x 0.4x 0.4x 0.6x 0.58x
PEG - -0x 0x -1x 0x -0x
Capitalization / Revenue 5.04x 2.12x 1.34x 1.91x 11.4x 4.01x
EV / Revenue 4.3x 1.1x 0.49x 0.92x 6.37x 1.41x
EV / EBITDA -2.3x 2.19x -7.34x 19.2x -2.49x 1.91x
EV / EBIT -2.27x 2.24x -6.92x 21.4x -2.46x 1.93x
EV / FCF 46.8x 7.21x 0.76x -1.26x -5.56x 2.13x
FCF Yield 2.14% 13.9% 131% -79.4% -18% 47%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -0.1 0.037 -0.02 0.0014 -0.0415 0.0394
Distribution rate - - - - - -
Net sales 1 1.641 3.711 4.853 3.542 0.769 2.303
EBITDA 1 -3.072 1.858 -0.3247 0.1703 -1.97 1.695
EBIT 1 -3.105 1.817 -0.3446 0.1529 -1.989 1.674
Net income 1 -3.958 1.532 -0.6352 0.0595 -1.694 1.588
Net Debt 1 -1.207 -3.807 -4.098 -3.48 -3.858 -5.987
Reference price 2 0.1999 0.1905 0.1567 0.1633 0.2169 0.2287
Nbr of stocks (in thousands) 41,368 41,368 41,368 41,368 40,376 40,335
Announcement Date 16/4/21 20/4/22 17/4/23 19/4/24 22/4/25 17/4/26
1EUR in Million2EUR
Estimates

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
15.68x4.94x13.3x3.23% 44.6B
8.45x1.48x7.55x4.18% 29.72B
19.91x4.14x16.91x1.25% 29.33B
5.58x0.6x1.23x9.03% 26.66B
14.34x3.11x14.91x2.45% 25.48B
9.07x2.34x7.2x3.85% 21.38B
14.8x6.76x18.15x1.45% 20.76B
Average 12.55x 3.34x 11.32x 3.63% 28.28B
Weighted average by Cap. 12.88x 3.39x 11.40x 3.64%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA