Company Valuation: Hitechpros

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 26.46 26.46 23.99 26.79 25.47 25.47
Change - 0% -9.32% 11.64% -4.91% 0%
Enterprise Value (EV) 1 21.05 20.61 16.82 19.43 18.66 20.24
Change - -2.07% -18.4% 15.52% -3.96% 8.44%
P/E 13.7x 13.3x 11x 11.8x 14.1x 15.8x
PBR 5.51x 5.31x 4.34x 4.67x 4.7x 4.72x
PEG - 4.02x 1.11x 3.14x -0.7x -1.4x
Capitalization / Revenue 1.45x 1.22x 0.87x 0.87x 0.93x 0.95x
EV / Revenue 1.15x 0.95x 0.61x 0.63x 0.68x 0.76x
EV / EBITDA 7.78x 7.59x 5.75x 6.3x 7.41x 9.9x
EV / EBIT 7.89x 7.71x 5.9x 6.5x 7.73x 10.7x
EV / FCF - - - - - -
FCF Yield - - - - - -
Dividend per Share 2 1.1 1 1.25 1.3 1 0.9
Rate of return 6.83% 6.21% 8.56% 7.98% 6.45% 5.81%
EPS 2 1.171 1.21 1.33 1.38 1.1 0.98
Distribution rate 93.9% 82.6% 94% 94.2% 90.9% 91.8%
Net sales 1 18.27 21.63 27.54 30.96 27.52 26.78
EBITDA 1 2.705 2.714 2.924 3.084 2.518 2.043
EBIT 1 2.669 2.672 2.852 2.991 2.414 1.898
Net income 1 1.925 1.989 2.183 2.263 1.811 1.612
Net Debt 1 -5.412 -5.848 -7.176 -7.359 -6.813 -5.238
Reference price 2 16.10 16.10 14.60 16.30 15.50 15.50
Nbr of stocks (in thousands) 1,643 1,643 1,643 1,643 1,643 1,643
Announcement Date 01/05/21 26/04/22 30/04/24 30/04/24 30/04/25 16/04/26
1EUR in Million2EUR
Estimates


P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - - 28.27M
23.04x3.76x13.12x2.88% 221B
14.35x1.58x8.31x3.34% 118B
-138.31x19.18x105.02x-.--% 124B
15.02x2.75x10.36x5.47% 88.8B
20.94x5.47x13.44x2.72% 63.25B
14.81x2.16x9.15x5.26% 48.42B
21.37x1.74x10.86x1.37% 42.31B
20.81x1.57x10.09x0.91% 40.31B
18.21x2.33x10.94x4.8% 37.76B
Average 1.14x 4.50x 21.25x 2.97% 78.37B
Weighted average by Cap. -5.73x 5.50x 25.97x 2.83%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA