Valuation MINT

Stocks

Market Closed - Euronext Paris 09:25:00 23/10/2026 pm IST			5-day change	1st Jan Change
4.330 ^EUR	+0.23%		-3.35%	-19.22%

14/09	Mint steps up its B2B diversification with the signing of two cornerstone contracts
21/25/21	MINT Société anonyme Reports Earnings Results for the Half Year Ended June 30, 2025	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Market Cap ¹	55.67	28.96	17.27	21.12	20.44	25.81	25.81	-
Change	-	-47.98%	-40.35%	22.29%	-3.22%	26.24%	0%	-
Enterprise Value (EV) ¹	33.64	13.44	17.27	-16.38	-8.549	-4.333	-6.153	-4.703
Change	-	-60.04%	28.49%	-194.84%	47.81%	49.32%	-42.01%	23.57%
P/E	28.1x	-12.6x	4.37x	1.28x	48x	5.28x	20.6x	16.7x
PBR	-	-	-	-	-	-	-	-
PEG	-	0x	-0x	0x	-0.5x	0x	-0.3x	0.7x
Capitalization / Revenue	0.87x	0.27x	0.11x	0.24x	0.28x	0.3x	0.27x	0.26x
EV / Revenue	0.52x	0.13x	0.11x	-0.19x	-0.12x	-0.05x	-0.07x	-0.05x
EV / EBITDA	11.6x	-12.2x	2.26x	-0.81x	-1.54x	-0.86x	-2.27x	-1.38x
EV / EBIT	13.5x	-6.72x	2.63x	-0.86x	-2.02x	-1.71x	-8.31x	-4.13x
EV / FCF	-	-	-	-	-	-2.58x	3.97x	4.35x
FCF Yield	-	-	-	-	-	-38.8%	25.2%	23%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	0.35	-0.39	0.67	2.8	0.0715	0.82	0.21	0.26
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	64.2	107	157	86.87	72.22	84.87	94.07	99.52
EBITDA ¹	2.9	-1.1	7.654	20.2	5.556	5.05	2.71	3.41
EBIT ¹	2.5	-2	6.569	19.1	4.227	2.53	0.74	1.14
Net income ¹	2	-2.3	3.96	16.53	0.426	4.87	1.25	1.53
Net Debt ¹	-22.03	-15.51	-	-37.5	-28.99	-30.14	-31.96	-30.51
Reference price ²	9.820	4.930	2.930	3.580	3.430	4.330	4.330	4.330
Nbr of stocks (in thousands)	5,669	5,873	5,895	5,900	5,960	5,960	5,960	-
Announcement Date	22/04/21	29/04/22	18/04/23	23/04/24	22/04/25	-	-	-

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.($)
MINT	5.28x	-0.05x	-0.86x	-	2.89Cr
CHINA MOBILE LIMITED	10.96x	1.27x	4.01x	7.04%	22TCr
VERIZON COMMUNICATIONS, INC.	9.91x	2.43x	6.4x	6.32%	19TCr
DEUTSCHE TELEKOM AG	12.12x	2.06x	5.31x	4.44%	14TCr
NTT, INC.	13.65x	1.87x	8.15x	3.06%	9.08TCr
CHINA TELECOM CORPORATION LIMITED	11.14x	0.93x	3.5x	6.68%	8.72TCr
AMÉRICA MÓVIL, S.A.B. DE C.V.	13.62x	2.04x	5.13x	2.42%	7.34TCr
SAUDI TELECOM COMPANY	14.17x	2.56x	7.98x	5.41%	5.43TCr
SINGAPORE TELECOMMUNICATIONS LIMITED	22.17x	5.11x	18.65x	4.92%	5.25TCr
EMIRATES TELECOMMUNICATIONS GROUP COMPANY	14.05x	2.63x	5.81x	4.54%	4.93TCr
Average	12.71x	2.08x	6.41x	4.98%	9.47TCr
Weighted average by Cap.	12.37x	2.05x	6.23x	5.41%