Company Valuation: Adomos

Data adjusted to current consolidation scope
Fiscal Period: December 2019 2020 2021 2022 2023
Market Cap 1 - - - - -
Change - - - - -
Enterprise Value (EV) 1 - - - - -
Change - - - - -
P/E - - - - -
PBR - - - - -
PEG - - - - -
Capitalization / Revenue - - - - -
EV / Revenue - - - - -
EV / EBITDA - - - - -
EV / EBIT - - - - -
EV / FCF - - - - -
FCF Yield - - - - -
Dividend per Share 2 - - - - -
Rate of return - - - - -
EPS 2 - - - - -
Distribution rate - - - - -
Net sales 1 11.13 7.85 6.184 5.648 1.19
EBITDA 1 5.17 1.394 1.804 0.969 -1.175
EBIT 1 2.465 -1.822 -1.928 -3.175 -6.134
Net income 1 1.967 -2.07 -2.098 -3.27 -6.206
Net Debt 1 2.555 2.749 3.097 2.972 6.297
Reference price 2 3,29,49,950.0000 1,91,99,950.0000 42,60,000.0000 1,80,000.0000 16,25,000.0000
Nbr of stocks (in thousands) - - - - -
Announcement Date 11/01/23 29/04/22 29/04/22 03/05/23 22/05/24
1EUR in Million2EUR
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
21.56x0.96x11.75x-.--% 4.09TCr
20x0.75x7.1x2.41% 1.79TCr
14.39x0.53x9.2x-.--% 1.51TCr
16.82x3.39x10.83x5.91% 1.1TCr
19.65x8.24x15.51x4.71% 982.59Cr
39.25x2.32x9.08x-.--% 735.59Cr
35.57x1.25x12.35x0.83% 659.98Cr
49.56x1.1x8.34x0.32% 498.92Cr
36.69x15.23x - 1.73% 463.15Cr
Average 28.17x 3.75x 10.52x 1.77% 1.31TCr
Weighted average by Cap. 23.47x 2.37x 10.63x 1.43%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA