Company Valuation: Consort NT

Data adjusted to current consolidation scope
Fiscal Period: December 2023 2024
Market Cap 1 149.7 145.3
Change - -2.94%
Enterprise Value (EV) 1 136.3 131.9
Change - -3.19%
P/E 20.2x 25.3x
PBR 3.75x 3.48x
PEG - -1.1x
Capitalization / Revenue 1.05x 0.96x
EV / Revenue 0.96x 0.87x
EV / EBITDA 14.8x 21.4x
EV / EBIT 15.5x 23.2x
EV / FCF - -
FCF Yield - -
Dividend per Share 2 - 1.8
Rate of return - 2.73%
EPS 2 3.36 2.61
Distribution rate - 69%
Net sales 1 142.2 151.9
EBITDA 1 9.234 6.172
EBIT 1 8.777 5.692
Net income 1 7.384 5.76
Net Debt 1 -13.41 -13.35
Reference price 2 68.00 66.00
Nbr of stocks (in thousands) 2,201 2,201
Announcement Date 22/10/25 22/10/25
1EUR in Million2EUR
Estimates

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - - 151M
29.04x4.64x16.2x2.25% 282B
-91.8x14.5x83.97x-.--% 90.84B
10.18x1.12x5.86x4.74% 83.81B
13.24x2.41x8.93x6.25% 78.05B
18.83x4.97x12.26x3.02% 56.31B
13.54x1.97x8.26x5.75% 44.22B
19.1x1.53x9.63x1.5% 35.79B
20.14x1.48x9.46x0.98% 35.52B
15.45x1.97x9.16x5.59% 32.17B
Average 5.30x 3.84x 18.19x 3.34% 73.84B
Weighted average by Cap. 7.15x 4.67x 20.87x 3%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA