Company Valuation: BAKVR GRP

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 465.3 774.1 565.4 472.7 838.6 1,367
Change - 66.38% -26.96% -16.39% 77.41% 63.06%
Enterprise Value (EV) 1 878 1,148 944.7 790.9 1,114 1,579
Change - 30.78% -17.72% -16.28% 40.89% 41.69%
P/E 13.8x 13.9x 46.7x 8.91x 15.3x -
PBR 0.78x 1.21x 0.91x 0.78x 1.35x -
PEG - 0.2x -0.6x 0x 4.69x -
Capitalization / Revenue 0.26x 0.41x 0.26x 0.21x 0.37x 0.71x
EV / Revenue 0.49x 0.61x 0.44x 0.36x 0.49x 0.82x
EV / EBITDA 6.33x 7.72x 7x 5.16x 6.58x 11.9x
EV / EBIT 10.5x 12.2x 12.1x 8.26x 9.71x 23.9x
EV / FCF 38.5x 17.1x 16.1x 8.86x 11.6x -18.3x
FCF Yield 2.6% 5.84% 6.23% 11.3% 8.6% -5.46%
Dividend per Share 2 - 0.066 0.0693 0.0728 0.08 -
Rate of return - 4.94% 7.07% 8.88% 5.52% -
EPS 2 0.058 0.096 0.021 0.092 0.095 -
Distribution rate - 68.8% 330% 79.1% 84.2% -
Net sales 1 1,794 1,872 2,139 2,204 2,293 1,937
EBITDA 1 138.8 148.8 134.9 153.3 169.3 132.7
EBIT 1 83.6 94.5 78 95.8 114.8 66.2
Net income 1 34.1 56.8 12.5 53.9 55.7 57.8
Net Debt 1 412.7 374.1 379.3 318.2 275.7 211.5
Reference price 2 0.803 1.336 0.980 0.820 1.450 2.365
Nbr of stocks (in thousands) 5,79,426 5,79,426 5,76,933 5,76,464 5,78,351 5,78,186
Announcement Date 29/03/21 18/03/22 01/03/23 15/03/24 03/03/25 07/07/26
1GBP in Million2GBP
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
20.75x2.86x14.24x3.93% 26TCr
20.06x2.52x14.99x3.27% 8.04TCr
17.47x1.81x10.23x3.58% 4.93TCr
14.83x0.53x9.71x2.6% 3.86TCr
22.44x3.39x13.71x3.12% 3.72TCr
37.36x3.22x18.62x0.97% 3.24TCr
-105.54x1.88x9.37x6.46% 2.94TCr
67.22x10.32x42.79x1.13% 2.93TCr
Average 11.82x 3.32x 16.71x 3.13% 6.9TCr
Weighted average by Cap. 16.77x 2.95x 15.16x 3.47%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA