Company Valuation: eMan

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 119.6 294 158.8 134.3 123.5 113.7
Change - 145.9% -46% -15.43% -8.03% -7.94%
Enterprise Value (EV) 1 150 327.4 238.9 201.5 207.3 196.5
Change - 118.29% -27.06% -15.63% 2.87% -5.2%
P/E 67.8x 56.6x 62.9x 12.9x 257x -298x
PBR 2.31x 5.15x 2.65x 1.91x 1.74x 1.63x
PEG - 0x -1.2x 0x -2.7x 2x
Capitalization / Revenue 0.73x 1.4x 0.7x 0.63x 0.59x 0.49x
EV / Revenue 0.92x 1.56x 1.05x 0.94x 0.98x 0.84x
EV / EBITDA - - - - - -
EV / EBIT 11.3x 14.4x 12.8x 6.78x 17.4x 14.3x
EV / FCF - - - - - -
FCF Yield - - - - - -
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 0.8995 2.652 1.289 5.313 0.2454 -0.1949
Distribution rate - - - - - -
Net sales 1 163.8 209.4 227.9 214.2 210.8 233.8
EBITDA - - 19.68 31.69 12.87 14.74
EBIT 1 13.32 22.73 18.64 29.71 11.9 13.78
Net income 1 1.763 5.198 2.526 10.41 0.481 -0.382
Net Debt 1 30.44 33.44 80.09 67.26 83.83 82.85
Reference price 2 61.00 150.00 81.00 68.50 63.00 58.00
Nbr of stocks (in thousands) 1,960 1,960 1,960 1,960 1,960 1,960
Announcement Date 07/05/21 10/05/22 18/05/23 28/06/24 30/04/25 30/06/26
1CZK in Million2CZK
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 3.76M
15.79x4.26x8.91x-.--% 114B
19.86x12.66x15.08x-.--% 104B
29.01x6x14.5x-.--% 51.77B
34.55x4.32x12.92x-.--% 47.81B
16.65x5.94x15.18x0.86% 41.37B
17.16x6.58x13.44x-.--% 16.58B
24.98x2.3x13.27x-.--% 14.11B
27.76x - - 3.5% 11.13B
77.22x4.69x19.19x-.--% 10.17B
Average 29.22x 5.84x 14.06x 0.48% 41.1B
Weighted average by Cap. 22.97x 6.90x 12.98x 0.18%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA