|
Market Closed -
Euronext Paris
09:25:00 23/10/2026 pm IST
|
5-day change | 1st Jan Change | ||
| 1.324 EUR | +0.91% |
|
+4.58% | -39.54% |
| 12/10 | Crossject: No market launch of Zepizure before H127 at best | AL |
| 25/09 | Crossject: H126. Quid novi sub sole? Not much. | AL |
Company Valuation: Crossject
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 78.44 | 99.04 | 189 | 104.5 | 115.5 | 72.08 | - | - |
| Change | - | 26.25% | 90.83% | -44.71% | 10.53% | -37.59% | - | - |
| Enterprise Value (EV) 1 | 88.99 | 105.4 | 205.6 | 118.5 | 115.5 | 54.18 | 25.08 | -10.32 |
| Change | - | 18.43% | 95.08% | -42.35% | -2.56% | -53.09% | -53.71% | -141.13% |
| P/E | -6.95x | -11x | -21.6x | -7.93x | -11.5x | 3.23x | 2.55x | 1.84x |
| PBR | -13.4x | 44.6x | -35.7x | -49.2x | - | 2.41x | 1.3x | 0.83x |
| PEG | - | 0.4x | 0.9x | -0.4x | 0.4x | -0x | 0.1x | 0x |
| Capitalization / Revenue | 86x | 104x | 14.7x | 7.88x | 7.76x | 1.19x | 1.11x | 0.92x |
| EV / Revenue | 97.6x | 110x | 16x | 8.94x | 7.76x | 0.89x | 0.38x | -0.13x |
| EV / EBITDA | -12.1x | -15.2x | -33.6x | -14.6x | - | 1.33x | 0.54x | -0.18x |
| EV / EBIT | -7.53x | -7.93x | -16.7x | -9.14x | -9.95x | 4.67x | 1.96x | -0.56x |
| EV / FCF | - | - | -16.3x | -10.3x | -10.6x | 13.1x | 4.11x | -0.69x |
| FCF Yield | - | - | -6.13% | -9.69% | -9.39% | 7.66% | 24.3% | -144% |
| Dividend per Share 2 | - | - | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - | - | - |
| EPS 2 | -0.41 | -0.3 | -0.23 | -0.28 | -0.19 | 0.41 | 0.52 | 0.72 |
| Distribution rate | - | - | - | - | - | - | - | - |
| Net sales 1 | 0.912 | 0.954 | 12.83 | 13.26 | 14.88 | 60.8 | 65.2 | 78.3 |
| EBITDA 1 | -7.333 | -6.93 | -6.115 | -8.115 | - | 40.8 | 46.7 | 57 |
| EBIT 1 | -11.82 | -13.29 | -12.3 | -12.96 | -11.61 | 11.6 | 12.8 | 18.3 |
| Net income 1 | - | - | -8.467 | -12.8 | -10.37 | 6.6 | 8.6 | 15.6 |
| Net Debt 1 | 10.55 | 6.356 | 16.62 | 14.03 | - | -17.9 | -47 | -82.4 |
| Reference price 2 | 2.850 | 3.295 | 4.970 | 2.220 | 2.190 | 1.324 | 1.324 | 1.324 |
| Nbr of stocks (in thousands) | 27,523 | 30,057 | 38,026 | 47,070 | 52,740 | 54,444 | - | - |
| Announcement Date | 24/03/22 | 20/03/23 | 02/04/24 | 27/03/25 | 25/03/26 | - | - | - |
1EUR in Million2EUR
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 3.23x | 0.89x | 1.33x | - | 8.07Cr | |
| 33.54x | 4.08x | 15.69x | 2.48% | 18TCr | |
| 23.95x | 4.68x | 16.31x | 1.17% | 12TCr | |
| 20.4x | 3.54x | 12.67x | 2.97% | 12TCr | |
| 31.64x | 3.06x | 12.36x | 2.24% | 9.33TCr | |
| 18.15x | 0.21x | 13.14x | 0.72% | 6.32TCr | |
| 31.42x | 7.87x | 20.23x | 1.26% | 5.57TCr | |
| 39.45x | 3.63x | 12.37x | 2.1% | 5.42TCr | |
| 37.95x | 9.42x | 26.36x | -.--% | 4.41TCr | |
| 40.74x | 3.29x | 12.28x | 0.53% | 3.4TCr | |
| Average | 28.05x | 4.07x | 14.27x | 1.5% | 7.59TCr | |
| Weighted average by Cap. | 29.35x | 4.16x | 15.26x | 1.83% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
- Stock Market
- Stocks
- ALCJ Stock
- Valuation Crossject
Select your edition
All financial news and data tailored to specific country editions
