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 (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
26.09x1.01x12.24x-.--% 43.77B
21.69x0.92x8.66x2.23% 19.34B
15.48x0.65x10.82x-.--% 17.17B
17.81x3.6x11.54x5.59% 11.63B
21.5x8.87x16.83x4.33% 10.76B
46.04x2.65x10.41x-.--% 8.3B
38.26x1.35x13.21x0.85% 6.35B
38.03x1.14x8.75x0.31% 5.17B
34.07x14.14x - 1.86% 4.3B
Average 28.77x 3.82x 11.56x 1.68% 14.09B
Weighted average by Cap. 25.50x 2.43x 11.59x 1.34%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA