|
Market Closed -
Euronext Paris
03:55:00 14/11/26 am AEDT
|
5-day change | 1st Jan Change | ||
| 4.040 EUR | -1.22% |
|
+5.48% | +7.16% |
| 30/10 | Xilam Animation Surpasses 100 Million YouTube Subscribers |  |
| 07/10 | Xilam Animation Names Co-CEO | MT |
Company Valuation: Xilam Animation
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 201.9 | 166.3 | 19.01 | 21.88 | 17.75 | 23.16 | - | - |
| Change | - | -17.64% | -88.57% | 15.1% | -18.86% | 30.5% | - | - |
| Enterprise Value (EV) 1 | 220.5 | 182.1 | 26.3 | 20.23 | 21.29 | 31.46 | 22.06 | 18.06 |
| Change | - | -17.4% | -85.56% | -23.07% | 5.24% | 47.79% | -29.88% | -18.13% |
| P/E | 32x | 114x | 3.7x | -0.87x | -5.39x | -12.2x | 18.4x | 9.18x |
| PBR | 3.14x | 2.51x | 0.27x | 0.45x | - | - | - | - |
| PEG | - | -1.5x | 0x | 0x | 0.1x | 0.2x | -0x | 0x |
| Capitalization / Revenue | 5.69x | 4.01x | 0.42x | 0.82x | 1.22x | 1.34x | 0.95x | 0.82x |
| EV / Revenue | 6.22x | 4.39x | 0.58x | 0.76x | 1.46x | 1.82x | 0.9x | 0.64x |
| EV / EBITDA | 6.49x | 5.94x | 1.16x | 2x | 3.13x | 3.15x | 1.31x | 0.89x |
| EV / EBIT | 25.4x | 20x | 5.15x | -0.73x | -5.87x | -15.7x | 9.59x | 5.47x |
| EV / FCF | -31.8x | 30.1x | 2.09x | 2.61x | -7.4x | -11.7x | 2.35x | 4.52x |
| FCF Yield | -3.15% | 3.32% | 47.9% | 38.4% | -13.5% | -8.58% | 42.6% | 22.1% |
| Dividend per Share 2 | - | - | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - | - | - |
| EPS 2 | 1.3 | 0.3 | 1.07 | -4.37 | -0.7 | -0.33 | 0.22 | 0.44 |
| Distribution rate | - | - | - | - | - | - | - | - |
| Net sales 1 | 35.47 | 41.5 | 45.73 | 26.58 | 14.55 | 17.3 | 24.4 | 28.1 |
| EBITDA 1 | 34 | 30.66 | 22.72 | 10.12 | 6.805 | 10 | 16.8 | 20.2 |
| EBIT 1 | 8.671 | 9.102 | 5.105 | -27.55 | -3.628 | -2 | 2.3 | 3.3 |
| Net income 1 | 6.329 | 1.342 | 4.86 | -25.57 | -4.071 | -2 | 1.3 | 2.7 |
| Net Debt 1 | 18.64 | 15.89 | 7.291 | -1.647 | 3.54 | 8.3 | -1.1 | -5.1 |
| Reference price 2 | 41.600 | 34.250 | 3.960 | 3.785 | 3.770 | 4.040 | 4.040 | 4.040 |
| Nbr of stocks (in thousands) | 4,852 | 4,854 | 4,799 | 5,780 | 4,708 | 5,733 | - | - |
| Announcement Date | 29/4/22 | 30/3/23 | 4/4/24 | 27/3/25 | 3/4/26 | - | - | - |
1EUR in Million2EUR
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | -12.24x | 1.82x | 3.15x | - | 25.56M | |
| -358.48x | 1.53x | 16.35x | -.--% | 41.62B | |
| -7.82x | 1.89x | 10.45x | 2.75% | 37.93B | |
| 25.32x | 2.65x | 12.54x | 3.05% | 35.24B | |
| 22.55x | 2.84x | 11.92x | 2.39% | 16.9B | |
| 39.95x | 3.16x | 7.98x | 1.6% | 14.16B | |
| 34.98x | 1.77x | 16.08x | 2.37% | 11.46B | |
| 29.11x | 3.75x | 16.05x | 1.24% | 9.58B | |
| 135.5x | 4.21x | 9.23x | 0.83% | 8.83B | |
| -1381.33x | 10.09x | 268.83x | 0.01% | 7.58B | |
| Average | -147.25x | 3.37x | 37.26x | 1.58% | 18B | |
| Weighted average by Cap. | -119.90x | 2.68x | 23.41x | 1.75% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
- Stock Market
- Stocks
- ALXIL Stock
- Valuation Xilam Animation
Select your edition
All financial news and data tailored to specific country editions
