Company Valuation: LS telcom AG

Data adjusted to current consolidation scope
Fiscal Period: September 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 39.68 27.81 22.71 18.77 20.51 21.03 - -
Change - -29.93% -18.33% -17.35% 9.26% 2.54% - -
Enterprise Value (EV) 1 56.4 29.66 26.41 24.05 25.52 25.73 24.13 23.03
Change - -47.41% -10.94% -8.93% 6.11% 0.81% -6.22% -4.56%
P/E -343x 14.1x -98x -5.23x 27.2x 45.4x 20.2x 13.4x
PBR 2.43x 1.52x 1.27x 1.33x 1.38x 1.41x 1.32x 1.21x
PEG - -0x 1x -0x -0x -1.2x 0x 0.3x
Capitalization / Revenue 1.04x 0.59x 0.54x 0.51x 0.56x 0.53x 0.51x 0.49x
EV / Revenue 1.48x 0.63x 0.63x 0.65x 0.7x 0.64x 0.58x 0.54x
EV / EBITDA 9.28x 3.4x 4.3x 6.93x 4.49x 4.51x 4.02x 3.6x
EV / EBIT 49.3x 9.6x 25.6x -10.5x 35.3x 23.4x 12.7x 8.22x
EV / FCF 33x -46.1x -22.3x -73.6x 19.9x 64.3x 15.1x 23x
FCF Yield 3.03% -2.17% -4.49% -1.36% 5.03% 1.55% 6.63% 4.34%
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 -0.02 0.34 -0.04 -0.62 0.13 0.08 0.18 0.27
Distribution rate - - - - - - - -
Net sales 1 38.02 47.27 41.71 36.9 36.56 39.9 41.5 42.8
EBITDA 1 6.074 8.719 6.146 3.472 5.69 5.7 6 6.4
EBIT 1 1.143 3.088 1.03 -2.293 0.722 1.1 1.9 2.8
Net income 1 -0.113 1.983 -0.213 -3.6 0.782 0.5 1.1 1.6
Net Debt 1 16.71 1.852 3.704 5.284 5.015 4.7 3.1 2
Reference price 2 6.850 4.800 3.920 3.240 3.540 3.630 3.630 3.630
Nbr of stocks (in thousands) 5,793 5,793 5,793 5,793 5,793 5,793 - -
Announcement Date 23/12/21 20/12/22 18/12/23 23/12/24 20/12/25 - - -
1EUR in Million2EUR
Estimates

P/E, Detailed evolution



P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
27.54x6.12x15.85x1.52% 44TCr
52.63x18.66x37.44x-.--% 25TCr
21.17x0.86x15.49x2.14% 19TCr
29.96x9.53x23x0.41% 16TCr
43.73x12.89x29.14x-.--% 8.32TCr
33.83x6.56x18.74x1% 7.71TCr
45.69x2.42x15.79x1.58% 6.21TCr
28.22x6.38x21.29x1.46% 5.45TCr
60.69x7.81x34.55x-.--% 4.96TCr
Average 38.16x 7.91x 23.48x 0.9% 15.24TCr
Weighted average by Cap. 34.93x 8.43x 22.46x 1.02%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA


40% Discount: Identify Tomorrow's Best Investments With The Best Subscriber-Only Tools!
d
:
:
SEIZE THE OFFER!