Company Valuation: Intertech S.A. Inter. Technologies

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 5.459 7.296 8.846 12.22 9.267 11.96
Change - 33.64% 21.25% 38.1% -24.14% 29.09%
Enterprise Value (EV) 1 8.656 10.87 12.31 14.7 10.37 13.74
Change - 25.58% 13.28% 19.38% -29.49% 32.58%
P/E -20.8x 55.7x 18.1x 25.1x -13.7x -7.37x
PBR 0.67x 0.87x 1x 1.31x 1.07x 1.71x
PEG - -0x 0x -61.34x 0x -0x
Capitalization / Revenue 0.29x 0.33x 0.47x 0.57x 0.53x 0.97x
EV / Revenue 0.46x 0.49x 0.65x 0.68x 0.6x 1.11x
EV / EBITDA -27.7x 136x 12.8x 28.6x -31.6x -12.3x
EV / EBIT -19.4x -544x 14.6x 34.8x -22.1x -10.8x
EV / FCF -27x -16.7x 50.8x 15.3x 6.35x 123x
FCF Yield -3.7% -6% 1.97% 6.54% 15.7% 0.81%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -0.0311 0.0155 0.0579 0.0577 -0.0805 -0.1926
Distribution rate - - - - - -
Net sales 1 18.8 22.06 18.93 21.6 17.42 12.38
EBITDA 1 -0.312 0.08 0.964 0.514 -0.328 -1.12
EBIT 1 -0.446 -0.02 0.846 0.423 -0.469 -1.269
Net income 1 -0.262 0.131 0.488 0.486 -0.678 -1.623
Net Debt 1 3.197 3.575 3.468 2.485 1.098 1.779
Reference price 2 0.648 0.866 1.050 1.450 1.100 1.420
Nbr of stocks (in thousands) 8,425 8,425 8,425 8,425 8,425 8,425
Announcement Date 28/04/21 15/04/22 20/04/23 25/04/24 28/04/25 29/04/26
1EUR in Million2EUR
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 1.29Cr
14.11x0.44x6.92x4.08% 1.99TCr
15.28x0.67x7.62x4.95% 519.71Cr
9.94x0.45x6.03x2.88% 410.86Cr
9.42x - - - 374.19Cr
7.29x0.13x2.69x2.49% 219.32Cr
10.88x0.23x4.13x2.3% 203.46Cr
14.43x0.31x6.82x2.56% 187.48Cr
10.32x0.82x7.77x7.81% 126.74Cr
Average 11.46x 0.44x 6.00x 3.87% 447.96Cr
Weighted average by Cap. 12.76x 0.45x 6.54x 3.92%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA


  1. Stock Market
  2. Stocks
  3. INTET Stock
  4. Valuation Intertech S.A. Inter. Technologies
-40%: Exceptional extension
d
:
:
SEIZE THE OFFER!