Company Valuation: ATON

Data adjusted to current consolidation scope
Fiscal Period: December 2019 2020 2021 2022 2023 2024
Market Cap 1 23.47 52.01 30.53 16.92 7.795 7.921
Change - 121.61% -41.3% -44.59% -53.93% 1.62%
Enterprise Value (EV) 1 23.48 52.08 29.96 18.56 11.04 12.49
Change - 121.81% -42.48% -38.06% -40.53% 13.18%
P/E -31.9x -159x -495x - -0.45x -4.95x
PBR 4.49x 10.6x 3.62x - -1.82x 10x
PEG - 2.9x 6.1x - - 0.1x
Capitalization / Revenue 99.9x -5,41,810x - 10,851x 20.4x 12.9x
EV / Revenue 99.9x -5,42,523x - 11,903x 28.9x 20.3x
EV / EBITDA -17.8x -170x -258x -31.9x -15.7x -10.6x
EV / EBIT -17.3x -164x -243x -31.4x -14.7x -9.06x
EV / FCF - - - - - -
FCF Yield - - - - - -
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -0.003146 -0.001397 -0.000264 - -0.0492 -0.002
Distribution rate - - - - - -
Net sales 1 0.2349 -0.000096 - 0.001559 0.3822 0.614
EBITDA 1 -1.321 -0.3069 -0.1162 -0.582 -0.7049 -1.176
EBIT 1 -1.361 -0.3171 -0.1233 -0.5901 -0.7532 -1.378
Net income 1 -0.7355 -0.3267 -0.0692 -0.5636 -18.85 -1.101
Net Debt 1 0.009753 0.0685 -0.5702 1.64 3.241 4.569
Reference price 2 0.1004 0.2225 0.1306 0.0618 0.0222 0.0099
Nbr of stocks (in thousands) 2,33,770 2,33,770 2,33,770 2,73,744 3,51,107 8,00,068
Announcement Date 30/04/20 25/05/21 29/04/22 31/03/23 03/06/24 29/04/25
1EUR in Million2EUR
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
29.3x5.21x19.96x0.31% 22TCr
33.93x6.16x19.53x0.72% 14TCr
43.29x11.28x24.94x-.--% 14TCr
19.38x3.92x12.75x-.--% 7.51TCr
36.2x7.27x23.01x-.--% 5.28TCr
19.6x2.34x11.74x2.6% 5.07TCr
28.88x5.77x19.7x0.69% 4.19TCr
88.04x6.88x20.88x-.--% 4.05TCr
15.78x1.81x10.11x0.22% 3.33TCr
Average 34.93x 5.63x 18.07x 0.5% 8.82TCr
Weighted average by Cap. 33.90x 6.25x 19.37x 0.43%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA