Company Valuation: Hitechpros

Data adjusted to current consolidation scope
Fiscal Period: December 2019 2020 2021 2022 2023 2024
Market Cap 1 27.45 26.46 26.46 23.99 26.79 25.47
Change - -3.59% 0% -9.32% 11.64% -4.91%
Enterprise Value (EV) 1 22.24 21.05 20.61 16.82 19.43 18.66
Change - -5.35% -2.07% -18.4% 15.52% -3.97%
P/E Ratio 14.1x 13.7x 13.3x 11x 11.8x 14.1x
PBR 5.75x 5.51x 5.31x 4.34x 4.67x 4.7x
PEG - -10.34x 4.02x 1.11x 3.14x -0.7x
Capitalization / Revenue 1.57x 1.45x 1.22x 0.87x 0.87x 0.93x
EV / Revenue 1.27x 1.15x 0.95x 0.61x 0.63x 0.68x
EV / EBITDA 7.74x 7.78x 7.59x 5.75x 6.3x 7.41x
EV / EBIT 7.82x 7.89x 7.71x 5.9x 6.5x 7.73x
EV / FCF - - - - - -
FCF Yield - - - - - -
Dividend per Share 2 1.15 1.1 1 1.25 1.3 1
Rate of return 6.89% 6.83% 6.21% 8.56% 7.98% 6.45%
EPS 2 1.187 1.171 1.21 1.33 1.38 1.1
Distribution rate 96.9% 93.9% 82.6% 94% 94.2% 90.9%
Net sales 1 17.45 18.27 21.63 27.54 30.96 27.52
EBITDA 1 2.874 2.705 2.714 2.924 3.084 2.518
EBIT 1 2.843 2.669 2.672 2.852 2.991 2.414
Net income 1 1.951 1.925 1.989 2.183 2.263 1.811
Net Debt 1 -5.208 -5.412 -5.848 -7.176 -7.359 -6.815
Reference price 2 16.70 16.10 16.10 14.60 16.30 15.50
Nbr of stocks (in thousands) 1,643 1,643 1,643 1,643 1,643 1,643
Announcement Date 01/05/20 01/05/21 26/04/22 30/04/24 30/04/24 30/04/25
1EUR in Million2EUR
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 2.57Cr
26.52x4.25x14.83x2.48% 26TCr
12.66x1.35x7.08x3.82% 10TCr
20.4x4.15x14.17x2.92% 9.04TCr
-81.53x12.84x74.47x-.--% 8.07TCr
13.87x2.53x9.34x6.01% 8.23TCr
19.59x5.12x12.66x2.9% 5.89TCr
14.49x2.12x8.9x5.34% 4.75TCr
12.93x1.48x10.14x1.25% 3.53TCr
20.8x1.41x10.03x0.84% 3.21TCr
Average 6.64x 3.92x 17.96x 2.84% 7.88TCr
Weighted average by Cap. 9.50x 4.25x 18.34x 2.91%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

- 40% : Our Best Subscriber-Only Tools to Spot Tomorrow’s Top Investments!
d
:
:
SEIZE THE OFFER!