Company Valuation: Spartoo

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027
Market Cap 1 71.7 12.12 7.439 6.76 5.585 4.246 -
Change - -83.1% -38.6% -9.14% -17.38% -23.97% -
Enterprise Value (EV) 1 63 27.02 19.14 12.26 9.885 7.546 5.846
Change - -57.12% -29.16% -35.95% -19.37% -23.66% -22.53%
P/E 49.4x -2.66x -4.11x -2.85x - -23.3x -
PBR 1.87x 0.36x - 0.22x - - -
PEG - 0x 0.1x -0.1x - - -
Capitalization / Revenue 0.48x 0.08x 0.05x 0.05x 0.05x 0.04x 0.04x
EV / Revenue 0.42x 0.18x 0.13x 0.09x 0.08x 0.06x 0.05x
EV / EBITDA 11.5x -22.5x 10.1x 6.81x 4.3x 3.28x 2.54x
EV / EBIT 22.7x -5.75x -23.9x -30.6x -49.4x 37.7x 7.31x
EV / FCF -10.3x -1.22x 6.02x 2x 7.95x 3.28x 1.58x
FCF Yield -9.75% -81.8% 16.6% 49.9% 12.6% 30.5% 63.3%
Dividend per Share 2 - - - - - - -
Rate of return - - - - - - -
EPS 2 0.08 -0.25 -0.1 -0.13 - -0.01 -
Distribution rate - - - - - - -
Net sales 1 150.3 149.1 142.9 130.5 122.5 119.2 117
EBITDA 1 5.5 -1.2 1.9 1.8 2.3 2.3 2.3
EBIT 1 2.777 -4.7 -0.8 -0.4 -0.2 0.2 0.8
Net income 1 1.524 -4.6 -1.9 -2.3 -1.5 -0.6 -0.1
Net Debt 1 -8.7 14.9 11.7 5.5 4.3 3.3 1.6
Reference price 2 3.9500 0.6660 0.4110 0.3700 0.3060 0.2330 0.2330
Nbr of stocks (in thousands) 18,152 18,192 18,101 18,269 18,252 18,225 -
Announcement Date 21/03/22 20/03/23 18/03/24 24/03/25 23/03/26 - -
1EUR in Million2EUR
Estimates

P/E, Detailed evolution

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- 0.06x3.28x - 4.84M
28.55x3.2x12.48x-.--% 2,660B
11.02x0.11x4.32x3.57% 39B
-60.12x0.73x29.95x-.--% 32.17B
48522.47x0.97x15.38x0.02% 11.4B
22.55x3.22x11.17x-.--% 10.67B
445.09x9.49x128.66x-.--% 9.82B
22.71x3.14x10.81x-.--% 7.64B
25.76x2.43x15.39x1.93% 5.91B
24.69x0.6x13.3x4.44% 2.16B
Average 5,449.19x 2.39x 24.47x 1.11% 277.91B
Weighted average by Cap. 227.63x 3.14x 12.98x 0.06%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA