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 4.374 -
Change - -83.1% -38.6% -9.14% -17.38% -21.68% -
Enterprise Value (EV) 1 63 27.02 19.14 12.26 9.885 7.674 5.974
Change - -57.12% -29.16% -35.95% -19.37% -22.37% -22.15%
P/E 49.4x -2.66x -4.11x -2.85x - -24x -
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 3.34x 2.6x
EV / EBIT 22.7x -5.75x -23.9x -30.6x -49.4x 38.4x 7.47x
EV / FCF -10.3x -1.22x 6.02x 2x 7.95x 3.34x 1.61x
FCF Yield -9.75% -81.8% 16.6% 49.9% 12.6% 30% 61.9%
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 0.2400 0.2400
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 (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- 0.06x3.34x - 5M
28.31x3.17x12.36x-.--% 2,639B
10.87x0.1x3.93x3.76% 38.08B
-66.66x0.77x31.93x-.--% 33.75B
50129.21x1x15.84x0.01% 11.78B
22.45x3.2x11.12x-.--% 10.66B
447.39x9.54x129.32x-.--% 9.91B
22.86x3.15x10.87x-.--% 7.69B
26.03x2.45x15.55x1.91% 6B
25.26x0.61x13.62x4.34% 2.21B
Average 5,627.30x 2.41x 24.79x 1.11% 275.92B
Weighted average by Cap. 242.23x 3.11x 12.91x 0.06%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA