Company Valuation: Spartoo

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027
Market Cap 1 71.7 12.12 7.439 6.76 5.585 4.921 -
Change - -83.1% -38.6% -9.14% -17.38% -11.9% -
Enterprise Value (EV) 1 63 27.02 19.14 12.26 9.885 8.221 6.521
Change - -57.12% -29.16% -35.95% -19.37% -16.84% -20.68%
P/E 49.4x -2.66x -4.11x -2.85x - -27x -
PBR 1.87x 0.36x - 0.22x - - -
PEG - 0x 0.1x -0.1x - - -
Capitalization / Revenue 0.48x 0.08x 0.05x 0.05x 0.05x 0.04x 0.04x
EV / Revenue 0.42x 0.18x 0.13x 0.09x 0.08x 0.07x 0.06x
EV / EBITDA 11.5x -22.5x 10.1x 6.81x 4.3x 3.57x 2.84x
EV / EBIT 22.7x -5.75x -23.9x -30.6x -49.4x 41.1x 8.15x
EV / FCF -10.3x -1.22x 6.02x 2x 7.95x 3.57x 1.76x
FCF Yield -9.75% -81.8% 16.6% 49.9% 12.6% 28% 56.7%
Dividend per Share 2 - - - - - - -
Rate of return - - - - - - -
EPS 2 0.08 -0.25 -0.1 -0.13 - -0.01 -
Distribution rate - - - - - - -
Net sales 1 150.3 149.1 142.9 130.5 122.5 119.2 117
EBITDA 1 5.5 -1.2 1.9 1.8 2.3 2.3 2.3
EBIT 1 2.777 -4.7 -0.8 -0.4 -0.2 0.2 0.8
Net income 1 1.524 -4.6 -1.9 -2.3 -1.5 -0.6 -0.1
Net Debt 1 -8.7 14.9 11.7 5.5 4.3 3.3 1.6
Reference price 2 3.9500 0.6660 0.4110 0.3700 0.3060 0.2700 0.2700
Nbr of stocks (in thousands) 18,152 18,192 18,101 18,269 18,252 18,225 -
Announcement Date 21/03/22 20/03/23 18/03/24 24/03/25 23/03/26 - -
1EUR in Million2EUR
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- 0.07x3.57x - 55.95L
19.11x3.23x12.35x-.--% 2,65500Cr
9.79x0.09x3.57x3.91% 3.58TCr
-27.2x0.56x32.33x-.--% 2.47TCr
17.3x - - - 1.9TCr
-1281.08x1.11x17.25x0.01% 1.35TCr
27.45x3.89x13.05x-.--% 1.3TCr
188.89x7.28x79.55x-.--% 971.12Cr
19.99x2.54x8.58x-.--% 632.56Cr
25.5x2.39x15.19x1.94% 604.71Cr
Average -111.14x 2.35x 20.60x 0.73% 27.83TCr
Weighted average by Cap. 12.90x 3.17x 12.67x 0.05%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA