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.($)
- - - - 1.08Cr
23.26x4.26x16.43x0.4% 17TCr
44.67x11.7x26.18x-.--% 14TCr
28.28x - - 0.81% 13TCr
16.63x3.45x11.12x-.--% 6.73TCr
31.15x6.94x22.06x-.--% 5.03TCr
18.04x2.09x10.69x2.92% 4.38TCr
24.68x4.93x16.96x0.81% 3.59TCr
43.08x6.07x18.68x-.--% 3.49TCr
13.73x1.56x8.72x0.25% 2.8TCr
Average 27.06x 5.12x 16.35x 0.58% 7.02TCr
Weighted average by Cap. 28.83x 6.11x 18.09x 0.48%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

-40%: Exceptional extension
d
:
:
SEIZE THE OFFER!