Company Valuation: Mincon Group plc

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 293.5 212 138.3 97.63 108.4 152.5 - -
Change - -27.76% -34.75% -29.42% 11.01% 40.73% - -
Enterprise Value (EV) 1 308.9 238 158 120.3 131.1 168.6 164.3 157.1
Change - -22.94% -33.63% -23.85% 9% 28.57% -2.55% -4.35%
P/E 20.6x 14.6x - - - - - -
PBR - - - - - - - -
PEG - 6.1x - - - - - -
Capitalization / Revenue 2.03x 1.25x 0.88x 0.67x 0.73x 0.94x 0.91x 0.85x
EV / Revenue 2.14x 1.4x 1.01x 0.82x 0.88x 1.04x 0.98x 0.87x
EV / EBITDA 12.2x 8.64x 7.5x 8.48x 6.8x 8.01x 7.25x 6.34x
EV / EBIT 17.1x 12.1x 12.9x 21.8x 10.9x 13.3x 11.7x 9.14x
EV / FCF 125x - 12.9x 22.4x 25.4x 19.7x 16.3x 16.4x
FCF Yield 0.8% - 7.78% 4.47% 3.93% 5.07% 6.15% 6.11%
Dividend per Share 2 0.021 0.021 0.021 0.021 0.021 0.021 0.021 0.021
Rate of return 1.52% 2.1% 3.23% 4.57% 4.12% 2.93% 2.93% 2.93%
EPS 2 0.0669 0.0685 - - - - - -
Distribution rate 31.4% 30.7% - - - - - -
Net sales 1 144.4 170 156.9 145.9 148.7 162 168.2 179.9
EBITDA 1 25.32 27.53 21.07 14.18 19.27 21.05 22.65 24.8
EBIT 1 18.11 19.75 12.29 5.506 12.08 12.65 14.1 17.2
Net income 1 14.6 14.7 7.47 1.766 5.52 7.8 8.2 -
Net Debt 1 15.42 26 19.63 22.66 22.73 16.05 11.75 4.6
Reference price 2 1.3811 0.9978 0.6511 0.4595 0.5101 0.7179 0.7179 0.7179
Nbr of stocks (in thousands) 212,472 212,472 212,472 212,472 212,472 212,472 - -
Announcement Date 14/03/22 13/03/23 11/03/24 10/03/25 10/03/26 - - -
1EUR in Million2EUR
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- 1.04x8.01x2.93% 178M
37.6x6.43x23.87x0.72% 129B
27.6x5.09x17.73x2.18% 35.7B
22.2x1.9x13.62x2.11% 32.28B
32.02x4.25x16.06x0.11% 31.48B
22.25x3.67x11.62x1.51% 28.13B
108.39x38.98x89.15x0.33% 26.82B
22.35x3.24x13.96x1.05% 27.26B
25.38x3.09x13.31x1.49% 27.13B
25.51x3.21x15.68x1.77% 23.96B
Average 35.92x 7.09x 22.30x 1.42% 36.2B
Weighted average by Cap. 35.94x 7.19x 23.47x 1.12%

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

  1. Stock Market
  2. Stocks
  3. MCON Stock
  4. Valuation Mincon Group plc