Valuation eMan

Stocks

End-of-day quote Prague S.E. 21/10/2026			5-day change	1st Jan Change
45.00 ^CZK	+2.27%		+4.65%	-22.41%

30/06	EMan a.s. Reports Earnings Results for the Full Year Ended December 31, 2025	CI
30/25/30	EMan a.s. Reports Earnings Results for the Full Year Ended December 31, 2024	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	119.6	294	158.8	134.3	123.5	113.7
Change	-	145.9%	-46%	-15.43%	-8.03%	-7.94%
Enterprise Value (EV) ¹	150	327.4	238.9	201.5	207.3	196.5
Change	-	118.29%	-27.06%	-15.63%	2.87%	-5.2%
P/E	67.8x	56.6x	62.9x	12.9x	257x	-298x
PBR	2.31x	5.15x	2.65x	1.91x	1.74x	1.63x
PEG	-	0x	-1.2x	0x	-2.7x	2x
Capitalization / Revenue	0.73x	1.4x	0.7x	0.63x	0.59x	0.49x
EV / Revenue	0.92x	1.56x	1.05x	0.94x	0.98x	0.84x
EV / EBITDA	-	-	-	-	-	-
EV / EBIT	11.3x	14.4x	12.8x	6.78x	17.4x	14.3x
EV / FCF	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-
Dividend per Share ²	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-
EPS ²	0.8995	2.652	1.289	5.313	0.2454	-0.1949
Distribution rate	-	-	-	-	-	-
Net sales ¹	163.8	209.4	227.9	214.2	210.8	233.8
EBITDA	-	-	19.68	31.69	12.87	14.74
EBIT ¹	13.32	22.73	18.64	29.71	11.9	13.78
Net income ¹	1.763	5.198	2.526	10.41	0.481	-0.382
Net Debt ¹	30.44	33.44	80.09	67.26	83.83	82.85
Reference price ²	61.00	150.00	81.00	68.50	63.00	58.00
Nbr of stocks (in thousands)	1,960	1,960	1,960	1,960	1,960	1,960
Announcement Date	07/05/21	10/05/22	18/05/23	28/06/24	30/04/25	30/06/26

¹CZK in Million²CZK

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
EMAN	-	-	-	-	39.87L
MICROSOFT CORPORATION	26.98x	9.96x	16.27x	0.73%	3,94900Cr
PALANTIR TECHNOLOGIES INC.	124.16x	54.9x	89.41x	-.--%	46TCr
ORACLE CORPORATION	19.74x	5.69x	9.91x	1.52%	40TCr
PALO ALTO NETWORKS, INC.	215.9x	19.21x	56.23x	-.--%	28TCr
SAP SE	28.68x	5.72x	18.02x	1.33%	26TCr
CROWDSTRIKE HOLDINGS, INC.	2273.7x	37.97x	124.22x	-.--%	23TCr
SERVICENOW, INC.	94.85x	9.41x	25.19x	-.--%	15TCr
FORTINET, INC.	55.4x	14.87x	39.18x	-.--%	13TCr
ADOBE INC.	14.07x	3.74x	7.83x	-.--%	9.99TCr
Average	317.05x	17.94x	42.92x	0.4%	59.63TCr
Weighted average by Cap.	132.99x	14.49x	28.26x	0.64%