Company Valuation: Ecomiam

Data adjusted to current consolidation scope
Fiscal Period: September 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 55.19 16.73 12.33 13.5 11.22 10.44 - -
Change - -69.69% -26.3% 9.47% -16.89% -6.89% - -
Enterprise Value (EV) 1 47.74 13.09 12.75 11.61 12.06 12.44 12.74 12.14
Change - -72.57% -2.66% -8.9% 3.89% 3.16% 2.41% -4.71%
P/E - -8x -2.33x -4.32x -3.23x -8x -64x 12.8x
PBR 4.41x - 2.46x - 3.44x 9.6x 9.6x 6.4x
PEG - - -0x 0.1x -0.3x 0.1x 0.7x -0x
Capitalization / Revenue 1.52x 0.43x 0.3x 0.33x 0.29x 0.28x 0.27x 0.21x
EV / Revenue 1.32x 0.34x 0.31x 0.29x 0.31x 0.33x 0.32x 0.25x
EV / EBITDA 36.7x -8.29x -5.73x -7.06x -5.71x -11.3x 31.9x 5.52x
EV / EBIT 52.9x -5.21x -3.49x -3.72x -3.97x -6.91x -42.5x 8.1x
EV / FCF - -5.1x -3.67x -3.02x -4.11x -11.3x -42.5x 20.2x
FCF Yield - -19.6% -27.3% -33.1% -24.3% -8.84% -2.35% 4.94%
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 - -0.62 -1.57 -0.59 -0.65 -0.24 -0.03 0.15
Distribution rate - - - - - - - -
Net sales 1 36.24 38.64 41.44 40.37 39.05 37.5 39.3 49.2
EBITDA 1 1.3 -1.579 -2.224 -1.644 -2.114 -1.1 0.4 2.2
EBIT 1 0.902 -2.511 -3.648 -3.121 -3.037 -1.8 -0.3 1.5
Net income 1 36.13 -2.083 -5.31 -3.186 -3.566 -1.8 -0.2 1.1
Net Debt 1 -7.45 -3.636 0.4154 -1.885 0.8456 2 2.3 1.7
Reference price 2 16.320 4.960 3.660 2.550 2.100 1.920 1.920 1.920
Nbr of stocks (in thousands) 3,382 3,373 3,369 5,293 5,341 5,440 - -
Announcement Date 19/01/22 18/01/23 31/01/24 09/02/25 29/01/26 - - -
1EUR in Million2EUR
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
-8.17x0.34x-11.51x - 1.19Cr
41.46x1.33x20.3x0.84% 95TCr
26.31x1.26x10.94x0.9% 5.58TCr
17.09x0.59x8.58x3.02% 4.44TCr
17.05x0.68x12.73x2.68% 4.05TCr
13.13x0.36x6.67x2.29% 3.89TCr
22.11x0.93x6.24x5.49% 3.8TCr
27.99x0.86x9.97x2.64% 3.52TCr
12.35x0.47x5.95x3.81% 3.21TCr
16.62x0.65x7.45x2.83% 3TCr
Average 18.59x 0.75x 7.73x 2.72% 12.62TCr
Weighted average by Cap. 35.98x 1.18x 17.42x 1.33%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Ecomiam

Historical PBR trend

Valuation ratios - PBR - Ecomiam

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Ecomiam

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Ecomiam