Company Valuation: Locasystem International

Data adjusted to current consolidation scope
Fiscal Period: March 2021 2022 2024 2025 2026
Market Cap 1 3.159 5.67 5.593 4.497 4.535
Change - 79.49% - -19.59% 0.84%
Enterprise Value (EV) 1 1.674 5.548 5.247 4.04 5.305
Change - 231.35% - -23.01% 31.34%
P/E 1.48x -16.3x - -3.38x -7.75x
PBR 0.4x 0.64x - 1.03x 1.26x
PEG - 0x - - 0.1x
Capitalization / Revenue 12.1x 21.4x 22.9x 19.3x 16.7x
EV / Revenue 6.42x 20.9x 21.5x 17.4x 19.5x
EV / EBITDA - - - - -
EV / EBIT -4.31x -18.5x -22.3x -13.9x -23.3x
EV / FCF - - - - -
FCF Yield - - - - -
Dividend per Share 2 1.48 1.2 0.5 0.5 -
Rate of return 25.3% 11.4% 3.38% 4.2% -
EPS 2 3.966 -0.6445 - -3.524 -1.549
Distribution rate 37.3% -186% - -14.2% -
Net sales 1 0.2608 0.2649 0.244 0.2328 0.2722
EBITDA - - - - -
EBIT 1 -0.3884 -0.2995 -0.235 -0.2902 -0.2281
Net income 1 2.142 -0.2436 -0.2909 -1.332 -0.5853
Net Debt 1 -1.485 -0.122 -0.3458 -0.4575 0.7706
Reference price 2 5.85 10.50 14.80 11.90 12.00
Nbr of stocks (in thousands) 540 540 378 378 378
Announcement Date 15/07/21 15/07/22 08/10/25 08/10/25 10/09/26
1EUR in Million2EUR
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 42.96L
28.79x14.68x20.86x0.75% 66TCr
35.02x6.42x22.78x1.03% 7.71TCr
23.5x4.6x10.13x0.72% 6.73TCr
-106.62x24.05x57.83x-.--% 6.66TCr
10.38x1.38x7.12x1.06% 4.52TCr
45.17x1.67x9.32x-.--% 4.49TCr
19.68x3.36x8.01x1.61% 3.16TCr
19.79x6.06x11.56x-.--% 2.59TCr
9.41x2.53x6.09x-.--% 2.36TCr
Average 9.46x 7.19x 17.08x 0.57% 10.44TCr
Weighted average by Cap. 19.25x 12.05x 20.62x 0.69%

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. MLLOI Stock
  4. Valuation Locasystem International