|
End-of-day quote
Liquidnet
|
5-day change | 1st Jan Change | ||
| - EUR | -.--% |
|
-.--% | - |
| 25/07 | Verimatrix Sa Provides Earnings Guidance for 2026 | CI |
| 25/07 | Verimatrix SA Reports Earnings Results for the Half Year Ended June 30, 2026 | CI |
Company Valuation: INSIDE Secure
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 128.3 | 70.81 | 43.2 | 24.99 | 20.91 | 34.63 | - | - |
| Change | - | -44.79% | -39% | -42.15% | -16.32% | 65.61% | - | - |
| Enterprise Value (EV) 1 | 139.8 | 84.31 | 61.1 | 46.29 | 45.81 | 55.33 | 53.63 | 51.08 |
| Change | - | -39.69% | -27.54% | -24.23% | -1.03% | 20.78% | -3.07% | -4.75% |
| P/E | 37.5x | -3.95x | -3.03x | -2.44x | -0.27x | -6.69x | -8.82x | -11.3x |
| PBR | 0.85x | - | 0.36x | - | 0.6x | 1.26x | 1.35x | 1.44x |
| PEG | - | 0x | 0.1x | 0.1x | -0x | 0.1x | 0.4x | 0.5x |
| Capitalization / Revenue | 1.45x | 1.16x | 0.7x | 0.44x | 0.45x | 0.8x | 0.78x | 0.75x |
| EV / Revenue | 1.58x | 1.38x | 0.99x | 0.81x | 0.99x | 1.28x | 1.2x | 1.1x |
| EV / EBITDA | 7.35x | 76.6x | 47x | 16.5x | -229x | 18.1x | 13.4x | 9.73x |
| EV / EBIT | 9.37x | -24.1x | -14.9x | -16x | -8.04x | -34.6x | -82.5x | 85.1x |
| EV / FCF | 6.71x | 31.2x | -55.5x | -27.2x | -19.1x | -79x | -89.4x | 63.9x |
| FCF Yield | 14.9% | 3.2% | -1.8% | -3.67% | -5.24% | -1.27% | -1.12% | 1.57% |
| Dividend per Share 2 | - | - | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - | - | - |
| EPS 2 | 0.04 | -0.21 | -0.1672 | -0.12 | -0.9 | -0.0593 | -0.045 | -0.035 |
| Distribution rate | - | - | - | - | - | - | - | - |
| Net sales 1 | 88.46 | 61 | 61.6 | 57.2 | 46.5 | 43.1 | 44.55 | 46.35 |
| EBITDA 1 | 19.02 | 1.1 | 1.3 | 2.8 | -0.2 | 3.05 | 4 | 5.25 |
| EBIT 1 | 14.91 | -3.5 | -4.1 | -2.9 | -5.7 | -1.6 | -0.65 | 0.6 |
| Net income 1 | 3.678 | -17.6 | -14.3 | -10.3 | -78.6 | -5.25 | -4.05 | -2.75 |
| Net Debt 1 | 11.54 | 13.5 | 17.9 | 21.3 | 24.9 | 20.7 | 19 | 16.45 |
| Reference price 2 | 1.5012 | 0.8293 | 0.5062 | 0.2930 | 0.2395 | 0.3969 | 0.3969 | 0.3969 |
| Nbr of stocks (in thousands) | 85,445 | 85,387 | 85,329 | 85,297 | 87,314 | 87,265 | - | - |
| Announcement Date | 09/03/22 | 09/03/23 | 14/03/24 | 13/03/25 | 12/03/26 | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 26.08x | 9.63x | 15.7x | 0.76% | 3,81300Cr | |
| 122.99x | 53.2x | 86.36x | -.--% | 45TCr | |
| 70.83x | 14.95x | 31.52x | -.--% | 9.37TCr | |
| 420.1x | 18.03x | 71.26x | -.--% | 8.51TCr | |
| 108.9x | 9.42x | 23.86x | -.--% | 8.48TCr | |
| 40.26x | 2.04x | 16.23x | -.--% | 7.31TCr | |
| 192.44x | 6.14x | 23.72x | -.--% | 4.82TCr | |
| 122.82x | 5.05x | 24.55x | -.--% | 4.4TCr | |
| 27.67x | 5.72x | 27.44x | -.--% | 3.65TCr | |
| Average | 125.79x | 13.80x | 35.63x | 0.08% | 52.52TCr | |
| Weighted average by Cap. | 47.56x | 13.79x | 24.12x | 0.61% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
- Stock Market
- Stocks
- VMX Stock
- Stock
- Valuation INSIDE Secure
Select your edition
All financial news and data tailored to specific country editions
