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 11.53 - -
Change - -69.69% -26.3% 9.47% -16.89% 2.81% - -
Enterprise Value (EV) 1 47.74 13.09 12.75 11.61 12.06 13.53 13.83 13.23
Change - -72.57% -2.66% -8.9% 3.89% 12.18% 2.22% -4.34%
P/E - -8x -2.33x -4.32x -3.23x -8.83x -70.7x 14.1x
PBR 4.41x - 2.46x - 3.44x 10.6x 10.6x 7.07x
PEG - - -0x 0.1x -0.3x 0.1x 0.8x -0x
Capitalization / Revenue 1.52x 0.43x 0.3x 0.33x 0.29x 0.31x 0.29x 0.23x
EV / Revenue 1.32x 0.34x 0.31x 0.29x 0.31x 0.36x 0.35x 0.27x
EV / EBITDA 36.7x -8.29x -5.73x -7.06x -5.71x -12.3x 34.6x 6.01x
EV / EBIT 52.9x -5.21x -3.49x -3.72x -3.97x -7.52x -46.1x 8.82x
EV / FCF - -5.1x -3.67x -3.02x -4.11x -12.3x -46.1x 22.1x
FCF Yield - -19.6% -27.3% -33.1% -24.3% -8.13% -2.17% 4.53%
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 2.120 2.120 2.120
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.($)
-8.83x0.36x-12.3x - 12.98M
36.24x1.17x17.87x0.96% 827B
24x1.15x10.01x0.99% 50.17B
15.37x0.53x7.79x3.34% 38.65B
15.51x0.62x11.55x2.86% 38.12B
20.4x0.88x5.87x6.2% 35.64B
11.76x0.33x6.18x2.54% 34.86B
26.19x0.82x9.47x2.81% 32.5B
11.74x0.46x5.77x4% 30.98B
16.17x0.59x6.69x2.99% 26.61B
Average 16.86x 0.69x 6.89x 2.96% 111.47B
Weighted average by Cap. 31.53x 1.05x 15.35x 1.51%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA