Valuation Miliboo

Stocks

Market Closed - Euronext Paris 09:25:00 21/09/2026 pm IST			5-day change	1st Jan Change
1.700 ^EUR	-1.73%		+7.59%	+5.59%

17/09	Miliboo: 19.1% growth in the first quarter
31/07	Miliboo Returns to Profit

Data adjusted to current consolidation scope

Fiscal Period: April	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	33.94	17.93	15.13	13.34	8.936	11.89	-	-
Change	-	-47.17%	-15.64%	-11.83%	-33.01%	33.06%	-	-
Enterprise Value (EV) ¹	32.77	20.31	14.76	11.92	8.763	11.21	10.83	9.17
Change	-	-38.01%	-27.35%	-19.22%	-26.49%	27.95%	-8.76%	-15.33%
P/E	18.4x	555x	-10x	5.61x	-35.1x	38.8x	17.3x	5.41x
PBR	-	-	-	-	-	-	-	-
PEG	-	-5.6x	0x	-0x	0x	-0x	0x	0x
Capitalization / Revenue	-	-	-	0.31x	0.23x	0.25x	0.25x	0.24x
EV / Revenue	-	-	-	0.28x	0.22x	0.25x	0.23x	0.19x
EV / EBITDA	6.55x	10.7x	-16.4x	4.04x	2,191x	13.3x	7.17x	4.65x
EV / EBIT	13.1x	40.6x	-9.84x	4.25x	-17.5x	37.9x	10.7x	6.2x
EV / FCF	4.75x	-4.41x	-13.3x	11.7x	-7.06x	-61.6x	10.1x	5.52x
FCF Yield	21.1%	-22.7%	-7.53%	8.56%	-14.2%	-1.62%	9.88%	18.1%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	0.38	0.006	-0.22	0.346	-0.037	0.042	0.1	0.32
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	-	-	-	43.32	39	44.06	47.68	49.12
EBITDA ¹	5	1.9	-0.9	2.948	0.004	0.841	1.51	1.97
EBIT ¹	2.5	0.5	-1.5	2.804	-0.5	0.296	1.01	1.48
Net income ¹	1.8	0.03	-1.5	2.381	-0.3	0.292	0.72	1.09
Net Debt ¹	-1.176	2.38	-0.37	-1.418	-0.173	0.009	-1.06	-2.72
Reference price ²	7.000	3.330	2.200	1.940	1.300	1.730	1.730	1.730
Nbr of stocks (in thousands)	4,849	5,385	6,876	6,875	6,873	6,873	-	-
Announcement Date	07/07/21	13/07/22	30/08/23	29/07/24	31/07/25	29/07/26	-	-

¹EUR in Million²EUR

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
MILIBOO	43.25x	0.27x	12.76x	-	1.36Cr
MAN WAH HOLDINGS LIMITED	6.14x	0.55x	3.09x	8.18%	138.23Cr
LUOLAI LIFESTYLE TECHNOLOGY CO., LTD.	14.9x	1.66x	10.14x	5.75%	135.62Cr
SHANGHAI SHUIXING HOME TEXTILE CO., LTD.	9.23x	-	-	-	62Cr
ZHEJIANG ZHENGTE CO., LTD.	29.7x	-	-	-	61Cr
LOCTEK ERGONOMIC TECHNOLOGY CORP.	22.67x	-	-	1.29%	55Cr
WAKEFIT INNOVATIONS LIMITED	45.94x	2.34x	17.8x	-	51Cr
Average	24.55x	1.21x	10.95x	5.07%	72.09Cr
Weighted average by Cap.	17.64x	1.29x	8.35x	6.02%