Company Valuation: Entech

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2025 2026 2027 2028
Market Cap 1 101.4 133.2 116.7 146.6 - -
Change - 31.25% - 25.62% - -
Enterprise Value (EV) 1 101.4 125.7 113.4 162.3 188.8 227.8
Change - 23.88% - 43.13% 16.3% 20.69%
P/E - -481x 164x 22.2x 8.99x 6.05x
PBR - 4.87x 4.17x 4.75x 4.34x 3.44x
PEG - - - 0x 0x 0.1x
Capitalization / Revenue - 5.8x 1.54x 1.07x 0.79x 0.61x
EV / Revenue - 5.47x 1.49x 1.19x 1.02x 0.95x
EV / EBITDA - -2,161x 20.7x 16.2x 10x 7.19x
EV / EBIT - -266x 45.8x 21.1x 12.5x 9.34x
EV / FCF - -15.7x 8.71x -9.72x -7.67x -5.96x
FCF Yield - -6.38% 11.5% -10.3% -13% -16.8%
Dividend per Share 2 - - - 0.07 0.07 0.07
Rate of return - - - 0.7% 0.7% 0.7%
EPS 2 - -0.0197 0.0484 0.45 1.11 1.65
Distribution rate - - - 15.6% 6.31% 4.24%
Net sales 1 - 22.97 75.94 136.6 185.7 239.4
EBITDA 1 - -0.0582 5.484 10.05 18.85 31.7
EBIT 1 - -0.4717 2.477 7.7 15.05 24.4
Net income 1 -0.3352 -0.2776 0.712 4.9 10.55 16.6
Net Debt 1 - -7.479 -3.306 15.7 42.15 81.2
Reference price 2 7.000 9.470 7.950 9.980 9.980 9.980
Nbr of stocks (in thousands) 14,493 14,060 14,680 14,690 - -
Announcement Date 14/09/21 08/08/22 24/03/26 - - -
1EUR in Million2EUR
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
22.18x1.19x16.15x - 167M
25.52x3.05x16.67x2.02% 244B
14.17x1.75x7.94x3.61% 205B
30.6x3.92x18.12x1.6% 186B
39.26x5.78x24.38x1% 171B
46.61x6.26x28.04x1.06% 156B
94.39x11.71x66.99x0.33% 98.2B
41.92x6.89x27.71x0.1% 97.51B
32.42x5.22x18.16x1.4% 88.26B
34.22x7.37x23.14x0.54% 57.48B
Average 38.13x 5.31x 24.73x 1.3% 130.38B
Weighted average by Cap. 36.05x 4.99x 22.88x 1.58%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA



Year-on-year evolution of the Yield