Company Valuation: IntegraGen

Data adjusted to current consolidation scope
Fiscal Period: December 2019 2020
Market Cap 1 6.536 13.61
Change - 108.2%
Enterprise Value (EV) 1 4.017 10.5
Change - 161.33%
P/E -23x -36.6x
PBR 2.61x 6.28x
PEG - -1.3x
Capitalization / Revenue 0.79x 1.51x
EV / Revenue 0.49x 1.17x
EV / EBITDA -37.6x -375x
EV / EBIT -11.1x -41.2x
EV / FCF - -
FCF Yield - -
Dividend per Share 2 - -
Rate of return - -
EPS 2 -0.0439 -0.0559
Distribution rate - -
Net sales 1 8.28 9
EBITDA 1 -0.107 -0.028
EBIT 1 -0.3631 -0.255
Net income 1 -0.2848 -0.375
Net Debt 1 -2.519 -3.109
Reference price 2 1.0100 2.0500
Nbr of stocks (in thousands) 6,471 6,638
Announcement Date 03/04/20 11/06/21
1EUR in Million2EUR
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 13.39L
-46.25x13.51x868.61x-.--% 402.02Cr
-16.77x8.38x-16.69x-.--% 362.83Cr
39.1x4.98x18.27x-.--% 348.41Cr
23.31x - - - 257.58Cr
146.37x - - - 225.47Cr
-7.51x - - - 158.91Cr
18.36x2.32x8.13x3.23% 117.84Cr
-24.98x5.64x35.28x-.--% 114.42Cr
Average 16.45x 6.97x 182.72x 0.65% 220.85Cr
Weighted average by Cap. 13.11x 8.27x 263.47x 0.28%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA