Company Valuation: INVOLYS S.A.

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 45.12 47.76 39.78 33.68 36.83 69.65
Change - 5.85% -16.71% -15.34% 9.35% 89.13%
Enterprise Value (EV) 1 75.7 69.34 65.39 53.97 56.22 86.06
Change - -8.4% -5.69% -17.47% 4.18% 53.07%
P/E 110x 12,480x -433x - -301x 607x
PBR 0.48x 0.74x 0.44x - 0.41x 0.78x
PEG - -126x 0x - - -3x
Capitalization / Revenue 1.04x 0.92x 0.79x 0.73x 0.79x 1.53x
EV / Revenue 1.75x 1.34x 1.3x 1.17x 1.2x 1.89x
EV / EBITDA 23.4x - 12.8x 23.4x 24.9x 106x
EV / EBIT 26.4x 23.4x 14.3x 30.6x 33.8x 278x
EV / FCF - - - - - -
FCF Yield - - - - - -
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 1.07 0.01 -0.24 - -0.32 0.3
Distribution rate - - - - - -
Net sales 1 43.33 51.83 50.3 46.2 46.89 45.56
EBITDA 1 3.239 - 5.117 2.311 2.261 0.8119
EBIT 1 2.864 2.964 4.57 1.764 1.664 0.3091
Net income 1 0.4109 0.00543 -0.0912 0.6887 -0.1235 0.1162
Net Debt 1 30.57 21.58 25.61 20.29 19.4 16.41
Reference price 2 117.90 124.80 103.95 88.00 96.23 182.00
Nbr of stocks (in thousands) 383 383 383 383 383 383
Announcement Date 25/06/21 29/04/22 02/05/23 01/05/24 30/05/25 25/05/26
1MAD in Million2MAD
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 54.57L
22.48x6.12x10.93x1.42% 41TCr
26.39x5.28x16.59x1.44% 25TCr
82.34x8.01x21.43x-.--% 13TCr
38.48x3.6x13.24x0.18% 4.76TCr
-52.69x86.35x744.21x-.--% 4.01TCr
30.77x11.94x19.5x-.--% 2.51TCr
37.11x2.45x22.28x-.--% 2.03TCr
104x9.97x42.48x-.--% 1.51TCr
-637.65x3.78x12.65x - 1.38TCr
Average -38.75x 15.28x 100.37x 0.38% 9.58TCr
Weighted average by Cap. 21.66x 9.49x 45.62x 1.01%

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. INV Stock
  4. Valuation INVOLYS S.A.