Company Valuation: Ecomiam

Data adjusted to current consolidation scope
Fiscal Period: September 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 55.19 16.73 12.33 13.5 11.22 12.18 - -
Change - -69.69% -26.3% 9.47% -16.89% 8.63% - -
Enterprise Value (EV) 1 47.74 13.09 12.75 11.61 12.06 14.18 14.48 13.88
Change - -72.57% -2.66% -8.9% 3.89% 17.59% 2.11% -4.14%
P/E - -8x -2.33x -4.32x -3.23x -9.33x -74.7x 14.9x
PBR 4.41x - 2.46x - 3.44x 11.2x 11.2x 7.47x
PEG - - -0x 0.1x -0.3x 0.1x 0.9x -0x
Capitalization / Revenue 1.52x 0.43x 0.3x 0.33x 0.29x 0.32x 0.31x 0.25x
EV / Revenue 1.32x 0.34x 0.31x 0.29x 0.31x 0.38x 0.37x 0.28x
EV / EBITDA 36.7x -8.29x -5.73x -7.06x -5.71x -12.9x 36.2x 6.31x
EV / EBIT 52.9x -5.21x -3.49x -3.72x -3.97x -7.88x -48.3x 9.26x
EV / FCF - -5.1x -3.67x -3.02x -4.11x -12.9x -48.3x 23.1x
FCF Yield - -19.6% -27.3% -33.1% -24.3% -7.75% -2.07% 4.32%
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 - -0.62 -1.57 -0.59 -0.65 -0.24 -0.03 0.15
Distribution rate - - - - - - - -
Net sales 1 36.24 38.64 41.44 40.37 39.05 37.5 39.3 49.2
EBITDA 1 1.3 -1.579 -2.224 -1.644 -2.114 -1.1 0.4 2.2
EBIT 1 0.902 -2.511 -3.648 -3.121 -3.037 -1.8 -0.3 1.5
Net income 1 36.13 -2.083 -5.31 -3.186 -3.566 -1.8 -0.2 1.1
Net Debt 1 -7.45 -3.636 0.4154 -1.885 0.8456 2 2.3 1.7
Reference price 2 16.320 4.960 3.660 2.550 2.100 2.240 2.240 2.240
Nbr of stocks (in thousands) 3,382 3,373 3,369 5,293 5,341 5,440 - -
Announcement Date 19/01/22 18/01/23 31/01/24 09/02/25 29/01/26 - - -
1EUR in Million2EUR
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
-9.33x0.38x-12.9x - 13.94M
21.91x0.93x6.32x5.72% 39.28B
89.63x3.98x52.65x-.--% 28.68B
37.47x1.53x19.21x0.32% 29.51B
17.06x0.66x7.39x2.96% 28.73B
27.66x0.88x9.51x3.34% 21.43B
9.98x0.25x4.34x6.39% 13.09B
14.83x0.37x5.38x4.09% 12.1B
7.61x1.78x5.85x2.58% 11.5B
Average 24.09x 1.19x 10.86x 3.18% 20.48B
Weighted average by Cap. 32.64x 1.42x 15.90x 3%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA