Company Valuation: Adomos

Data adjusted to current consolidation scope
Fiscal Period: December 2019 2020 2021 2022 2023
Market Cap 1 - - - - -
Change - - - - -
Enterprise Value (EV) 1 - - - - -
Change - - - - -
P/E - - - - -
PBR - - - - -
PEG - - - - -
Capitalization / Revenue - - - - -
EV / Revenue - - - - -
EV / EBITDA - - - - -
EV / EBIT - - - - -
EV / FCF - - - - -
FCF Yield - - - - -
Dividend per Share 2 - - - - -
Rate of return - - - - -
EPS 2 - - - - -
Distribution rate - - - - -
Net sales 1 11.13 7.85 6.184 5.648 1.19
EBITDA 1 5.17 1.394 1.804 0.969 -1.175
EBIT 1 2.465 -1.822 -1.928 -3.175 -6.134
Net income 1 1.967 -2.07 -2.098 -3.27 -6.206
Net Debt 1 2.555 2.749 3.097 2.972 6.297
Reference price 2 32,949,950.0000 19,199,950.0000 4,260,000.0000 180,000.0000 1,625,000.0000
Nbr of stocks (in thousands) - - - - -
Announcement Date 11/01/23 29/04/22 29/04/22 03/05/23 22/05/24
1EUR in Million2EUR
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 6.59K
25.36x1.02x12.34x-.--% 43.95B
22.64x0.92x9.21x2.27% 19.41B
16x0.64x10.58x-.--% 17.68B
18.05x3.66x11.73x5.51% 11.83B
21.16x8.86x17.75x4.51% 10.48B
67.94x2.63x10.37x-.--% 8.07B
38.11x1.35x13.16x0.85% 6.32B
40.18x1.19x9.1x0.29% 5.46B
30.7x12.11x - 1.89% 4.23B
Average 31.13x 3.60x 11.78x 1.7% 12.75B
Weighted average by Cap. 26.77x 2.34x 11.77x 1.35%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA