Company Valuation: UNITEDLABELS AG

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 7.346 16.91 25.92 15.52 11.43 9.425
Change - 130.19% 53.28% -40.11% -26.34% -17.58%
Enterprise Value (EV) 1 15.1 24.51 32.94 22.37 19.06 15.68
Change - 62.27% 34.42% -32.09% -14.78% -17.76%
P/E 9.64x -79.5x 62.3x 24.9x 82.5x 8.5x
PBR 7.66x 17.5x 11.8x 5.79x 4.16x 2.32x
PEG - 1x -0x 0.5x -1.1x 0x
Capitalization / Revenue 0.56x 0.94x 1.16x 0.63x 0.51x 0.44x
EV / Revenue 1.15x 1.36x 1.47x 0.9x 0.85x 0.73x
EV / EBITDA 10x 77.8x 30x 17.1x 15.1x 8.62x
EV / EBIT 12.3x 455x 40.6x 22.1x 16.7x 9.27x
EV / FCF 231x 62.1x 102x 356x -21.8x 174x
FCF Yield 0.43% 1.61% 0.98% 0.28% -4.58% 0.57%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 0.11 -0.0307 0.06 0.09 0.02 0.16
Distribution rate - - - - - -
Net sales 1 13.16 17.97 22.34 24.82 22.45 21.54
EBITDA 1 1.51 0.3149 1.099 1.31 1.26 1.818
EBIT 1 1.223 0.0539 0.8119 1.014 1.139 1.691
Net income 1 0.7679 -0.2126 0.4447 0.6322 0.1562 1.112
Net Debt 1 7.758 7.599 7.025 6.849 7.63 6.254
Reference price 2 1.060 2.440 3.740 2.240 1.650 1.360
Nbr of stocks (in thousands) 6,930 6,930 6,930 6,930 6,930 6,930
Announcement Date 31/3/21 31/5/22 27/4/23 30/4/24 30/4/25 19/6/26
1EUR in Million2EUR
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 8.05M
75.87x6.53x35.28x0.17% 16.81B
15.48x1.34x10.28x5.33% 9.56B
14.31x - - 3.5% 7.78B
11.02x0.36x4.29x2.9% 6.68B
61.04x3.87x26.42x0.37% 5.34B
12.66x0.94x5.62x2.64% 4.97B
23.1x2.29x10.74x1.93% 4.56B
12.65x1.79x7.78x5.49% 4.44B
16.67x1.8x9.77x1.75% 4.27B
Average 26.98x 2.37x 13.77x 2.68% 6.44B
Weighted average by Cap. 34.62x 3.12x 17.91x 2.42%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Stocks
  3. ULC Stock
  4. Valuation UNITEDLABELS AG