Valuation Miliboo

Stocks

Market Closed - Euronext Paris 09:25:00 15/10/2026 pm IST			5-day change	1st Jan Change
1.700 ^EUR	+13.33%		+8.28%	+5.59%

09:59pm	Miliboo evolves its governance to support growth ambitions
17/09	Miliboo: 19.1% growth in the first quarter

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	10.31	-	-
Change	-	-47.17%	-15.64%	-11.83%	-33.01%	15.37%	-	-
Enterprise Value (EV) ¹	32.77	20.31	14.76	11.92	8.763	11.21	9.249	7.589
Change	-	-38.01%	-27.35%	-19.22%	-26.49%	27.95%	-10.11%	-17.95%
P/E	18.4x	555x	-10x	5.61x	-35.1x	38.8x	15x	4.69x
PBR	-	-	-	-	-	-	-	-
PEG	-	-5.6x	0x	-0x	0x	-0x	0x	0x
Capitalization / Revenue	-	-	-	0.31x	0.23x	0.25x	0.22x	0.21x
EV / Revenue	-	-	-	0.28x	0.22x	0.25x	0.19x	0.15x
EV / EBITDA	6.55x	10.7x	-16.4x	4.04x	2,191x	13.3x	6.13x	3.85x
EV / EBIT	13.1x	40.6x	-9.84x	4.25x	-17.5x	37.9x	9.16x	5.13x
EV / FCF	4.75x	-4.41x	-13.3x	11.7x	-7.06x	-61.6x	8.64x	4.57x
FCF Yield	21.1%	-22.7%	-7.53%	8.56%	-14.2%	-1.62%	11.6%	21.9%
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	1.500	1.500	1.500
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	37.5x	0.23x	11.06x	-	1.15Cr
SOMNIGROUP INTERNATIONAL INC.	20.99x	2.05x	12.06x	1.1%	1.31TCr
MOHAWK INDUSTRIES, INC.	12.7x	0.72x	5.79x	-.--%	725.08Cr
NIEN MADE ENTERPRISE CO., LTD.	14.86x	2.82x	8.51x	4.5%	334Cr
JASON FURNITURE (HANGZHOU) CO.,LTD.	11.04x	0.82x	6.03x	5.43%	283.58Cr
HYUNDAI G.F. HOLDINGS CO., LTD.	6.2x	0.35x	4.91x	3.77%	166.68Cr
MOTOMOTION CHINA CORPORATION	13.59x	2.2x	7.5x	1.04%	155.76Cr
LUOLAI LIFESTYLE TECHNOLOGY CO., LTD.	16.13x	1.82x	11.07x	5.31%	147.55Cr
Average	16.63x	1.38x	8.37x	3.02%	389.86Cr
Weighted average by Cap.	16.12x	1.62x	9.02x	1.94%