Valuation Xilam Animation

Stocks

Market Closed - Euronext Paris 09:25:00 24/09/2026 pm IST			5-day change	1st Jan Change
4.410 ^EUR	-0.23%		-5.77%	+16.98%

10/09	Xilam Animation Secures International Presales Agreements with Warner Bros. Discovery EMEA and Apac, Jiostar India Private Limited, Warner Bros. Discovery Italy, Radio Canada and Svt Sweden	CI
16/07	Xilam Animation Announces Revenue Results for the First Half Ended June 30, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	201.9	166.3	19.01	21.88	17.75	25.11	-	-
Change	-	-17.64%	-88.57%	15.1%	-18.86%	41.47%	-	-
Enterprise Value (EV) ¹	220.5	182.1	26.3	20.23	21.29	33.41	24.01	20.01
Change	-	-17.4%	-85.56%	-23.07%	5.24%	56.94%	-28.13%	-16.66%
P/E	32x	114x	3.7x	-0.87x	-5.39x	-13.4x	20x	10x
PBR	3.14x	2.51x	0.27x	0.45x	-	-	-	-
PEG	-	-1.5x	0x	0x	0.1x	0.3x	-0x	0x
Capitalization / Revenue	5.69x	4.01x	0.42x	0.82x	1.22x	1.45x	1.03x	0.89x
EV / Revenue	6.22x	4.39x	0.58x	0.76x	1.46x	1.93x	0.98x	0.71x
EV / EBITDA	6.49x	5.94x	1.16x	2x	3.13x	3.34x	1.43x	0.99x
EV / EBIT	25.4x	20x	5.15x	-0.73x	-5.87x	-16.7x	10.4x	6.06x
EV / FCF	-31.8x	30.1x	2.09x	2.61x	-7.4x	-12.4x	2.55x	5x
FCF Yield	-3.15%	3.32%	47.9%	38.4%	-13.5%	-8.08%	39.1%	20%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	1.3	0.3	1.07	-4.37	-0.7	-0.33	0.22	0.44
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	35.47	41.5	45.73	26.58	14.55	17.3	24.4	28.1
EBITDA ¹	34	30.66	22.72	10.12	6.805	10	16.8	20.2
EBIT ¹	8.671	9.102	5.105	-27.55	-3.628	-2	2.3	3.3
Net income ¹	6.329	1.342	4.86	-25.57	-4.071	-2	1.3	2.7
Net Debt ¹	18.64	15.89	7.291	-1.647	3.54	8.3	-1.1	-5.1
Reference price ²	41.600	34.250	3.960	3.785	3.770	4.410	4.410	4.410
Nbr of stocks (in thousands)	4,852	4,854	4,799	5,780	4,708	5,694	-	-
Announcement Date	29/04/22	30/03/23	04/04/24	27/03/25	03/04/26	-	-	-

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.($)
XILAM ANIMATION	-13.39x	1.93x	3.35x	-	2.87Cr
PARAMOUNT SKYDANCE CORPORATION	49.04x	0.87x	6.84x	2.01%	1.12TCr
MADISON SQUARE GARDEN SPORTS CORP.	-407.59x	8.85x	-925.99x	-.--%	950.68Cr
TOHO CO., LTD.	26.75x	3.2x	13.81x	1.38%	830.3Cr
MANGO EXCELLENT MEDIA CO., LTD.	52.6x	2.5x	5.4x	0.5%	538.81Cr
BEIJING ENLIGHT MEDIA CO., LTD	58.94x	16.49x	41.74x	1.07%	483.01Cr
BANIJAY GROUP N.V.	11.75x	1.47x	7.66x	4.33%	411.8Cr
CHINA FILM INDUSTRY GROUP CO., LTD.	81.92x	4.09x	26.05x	0.3%	375.55Cr
LIONSGATE STUDIOS CORP.	-94.89x	1.51x	14.14x	-.--%	331.78Cr
ZHEJIANG HUACE FILM & TV CO., LTD.	36.3x	3.34x	15.97x	0.27%	208.52Cr
Average	-19.86x	4.43x	-79.10x	1.09%	525.08Cr
Weighted average by Cap.	-46.09x	4.71x	-155.63x	1.17%