Company Valuation: ATON

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 52.01 30.53 16.92 7.795 7.921 5.962
Change - -41.3% -44.59% -53.93% 1.62% -24.72%
Enterprise Value (EV) 1 52.08 29.96 18.56 11.04 12.49 10.46
Change - -42.48% -38.06% -40.53% 13.18% -16.26%
P/E -159x -495x - -0.45x -4.95x -6.08x
PBR 10.6x 3.62x - -1.82x 10x 164x
PEG - 6.1x - - 0.1x 0.1x
Capitalization / Revenue -5,41,810x - 10,851x 20.4x 12.9x 9.02x
EV / Revenue -5,42,523x - 11,903x 28.9x 20.3x 15.8x
EV / EBITDA -170x -258x -31.9x -15.7x -10.6x -58.4x
EV / EBIT -164x -243x -31.4x -14.7x -9.06x -11.9x
EV / FCF - - - - - -
FCF Yield - - - - - -
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -0.001397 -0.000264 - -0.0492 -0.002 -0.001185
Distribution rate - - - - - -
Net sales 1 -0.000096 - 0.001559 0.3822 0.614 0.661
EBITDA 1 -0.3069 -0.1162 -0.582 -0.7049 -1.176 -0.179
EBIT 1 -0.3171 -0.1233 -0.5901 -0.7532 -1.378 -0.878
Net income 1 -0.3267 -0.0692 -0.5636 -18.85 -1.101 -0.962
Net Debt 1 0.0685 -0.5702 1.64 3.241 4.569 4.497
Reference price 2 0.2225 0.1306 0.0618 0.0222 0.0099 0.0072
Nbr of stocks (in thousands) 2,33,770 2,33,770 2,73,744 3,51,107 8,00,068 8,28,118
Announcement Date 25/05/21 29/04/22 31/03/23 03/06/24 29/04/25 30/04/26
1EUR in Million2EUR
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 1.5Cr
29.91x5.32x20.4x0.31% 23TCr
34.9x6.29x19.96x0.69% 15TCr
40.5x10.52x23.26x-.--% 13TCr
17.95x3.67x11.91x-.--% 7.01TCr
35.86x7.2x22.78x-.--% 5.23TCr
19.47x2.34x11.7x2.62% 5.09TCr
29.2x5.76x19.58x0.69% 4.27TCr
71.05x6.79x20.67x-.--% 4.05TCr
20.08x5.57x14.39x1.15% 3.33TCr
Average 33.21x 5.94x 18.29x 0.61% 7.94TCr
Weighted average by Cap. 32.91x 6.26x 19.36x 0.47%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA