Company Valuation: UTI Group

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 5.27 4.581 4.089 4.662 4.249 7.946
Change - -13.08% -10.74% 14.02% -8.85% 87.01%
Enterprise Value (EV) 1 7.526 8.439 6.776 7.347 5.931 10.14
Change - 12.12% -19.71% 8.43% -19.27% 71.02%
P/E 132x -13.8x -35.8x -25.5x -0.33x -8.22x
PBR 1.2x 1.13x 1.03x 1.2x -8.23x 15.3x
PEG - 0x 0.5x -0.4x -0x 0.1x
Capitalization / Revenue 0.29x 0.26x 0.19x 0.22x 0.2x 0.37x
EV / Revenue 0.42x 0.47x 0.32x 0.35x 0.28x 0.47x
EV / EBITDA 12x -61.6x 423x -612x -4.3x -14.4x
EV / EBIT 12.7x -51.8x -521x -199x -4.25x -14.2x
EV / FCF 3.7x -7.43x 9.52x 11.3x -6.73x -14.6x
FCF Yield 27% -13.5% 10.5% 8.86% -14.9% -6.85%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 0.004552 -0.038 -0.0131 -0.021 -0.615 -0.0152
Distribution rate - - - - - -
Net sales 1 18.02 17.95 21.31 21.18 20.82 21.65
EBITDA 1 0.625 -0.137 0.016 -0.012 -1.378 -0.706
EBIT 1 0.594 -0.163 -0.013 -0.037 -1.396 -0.714
Net income 1 0.04 -0.33 -0.114 -0.183 -6.737 -0.668
Net Debt 1 2.256 3.858 2.687 2.685 1.682 2.197
Reference price 2 0.6000 0.5240 0.4690 0.5350 0.2020 0.1250
Nbr of stocks (in thousands) 8,783 8,741 8,718 8,714 21,035 63,569
Announcement Date 30/4/21 29/4/22 5/7/23 30/4/25 30/4/25 29/4/26
1EUR in Million2EUR
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 7.84M
21.67x3.57x12.47x3.07% 208B
-128.76x17.94x99.74x-.--% 116B
12.96x1.45x7.6x3.7% 107B
13.41x2.44x9.19x6.13% 78.05B
19.27x5.12x12.58x2.93% 57.19B
22.29x1.84x11.66x1.35% 43.84B
13.15x1.89x8.03x5.93% 42.32B
20.67x1.58x9.92x0.9% 40.26B
17.06x2.2x10.23x5.07% 35.31B
Average 1.30x 4.22x 20.16x 3.23% 72.73B
Weighted average by Cap. -5.34x 5.16x 24.73x 3.03%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA