Valuation Estoril Sol SGPS Euronext Lisbonne

Stocks

Delayed Euronext Lisbonne Other stock markets 09:55:11 30/10/2017 pm IST			5-day change	1st Jan Change
10.25 ^EUR	-1.91%		-4.12%	+314.98%

19/05	Estoril Sol expects to report 2025 results by June 22	RE
02/01	Estoril's Varzim Sol secures exclusive gaming rights in Póvoa de Varzim	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2019	2020	2021	2022	2023	2024
Market Cap ¹	106.2	59.66	66.22	71.59	84.71	52.74
Change	-	-43.82%	11%	8.11%	18.33%	-37.75%
Enterprise Value (EV) ¹	23.97	8.087	6.789	-40.6	-6.975	-34.63
Change	-	-66.26%	-16.05%	-697.95%	82.82%	-396.46%
P/E	10.7x	-2.93x	5.93x	2.18x	15x	-4.37x
PBR	1.09x	0.78x	0.75x	0.59x	0.67x	0.47x
PEG	-	0x	-0x	0x	-0.2x	0x
Capitalization / Revenue	0.45x	0.43x	0.49x	0.33x	0.38x	0.24x
EV / Revenue	0.1x	0.06x	0.05x	-0.19x	-0.03x	-0.15x
EV / EBITDA	0.62x	1.95x	0.38x	-0.75x	-0.17x	-1.21x
EV / EBIT	1.22x	-0.56x	0.52x	-0.8x	-0.29x	-2.98x
EV / FCF	0.82x	-0.45x	0.59x	-1.08x	-0.83x	9.5x
FCF Yield	122%	-223%	170%	-92.9%	-121%	10.5%
Dividend per Share ²	-	-	-	-	0.1676	-
Rate of return	-	-	-	-	2.36%	-
EPS ²	0.8306	-1.704	0.9356	2.753	0.4739	-1.011
Distribution rate	-	-	-	-	35.4%	-
Net sales ¹	238	138.3	136	214.6	225.2	223.7
EBITDA ¹	38.58	4.15	17.8	53.88	40.11	28.5
EBIT ¹	19.64	-14.33	13.13	50.85	23.74	11.6
Net income ¹	9.911	-20.33	11.16	32.85	5.654	-12.06
Net Debt ¹	-82.22	-51.57	-59.43	-112.2	-91.69	-87.36
Reference price ²	8.900	5.000	5.550	6.000	7.100	4.420
Nbr of stocks (in thousands)	11,931	11,931	11,931	11,931	11,931	11,931
Announcement Date	30/04/20	30/04/21	29/04/22	02/05/23	07/05/24	08/05/25

¹EUR in Million²EUR

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
LAS VEGAS SANDS CORP.	14.35x	2.98x	7.64x	2.54%	3.01TCr
MGM RESORTS INTERNATIONAL	22.21x	0.88x	3.35x	-.--%	1.18TCr
WYNN RESORTS, LIMITED	21.69x	2.59x	8.52x	1.04%	988.38Cr
GENTING SINGAPORE LIMITED	19.4x	1.93x	5.87x	6.35%	589.09Cr
MONARCH CASINO & RESORT, INC.	18.48x	3.48x	9.41x	0.98%	218.37Cr
MELCO RESORTS & ENTERTAINMENT LIMITED	10.2x	1.47x	6.02x	1.4%	211.62Cr
KANGWON LAND, INC.	10.41x	1.42x	6.5x	5.95%	192.06Cr
TABCORP HOLDINGS LIMITED	39.57x	0.96x	6.06x	3.05%	139.67Cr
SJM HOLDINGS LIMITED	33.11x	1.38x	9.23x	-.--%	136.78Cr
Average	21.05x	1.90x	6.96x	2.37%	740.2Cr
Weighted average by Cap.	18.08x	2.31x	6.83x	2.17%