Valuation Tecnoglass Inc.

Equities

Market Closed - Nyse Other stock markets 21:00:02 11/07/2025 BST			5-day change	1st Jan Change
74.45 ^USD	-3.09%		-4.60%	-6.14%

07-09	Tecnoglass' strong Q1 performance driven by expansion in market share
06-09	William O'Neill Initiates Coverage on Tecnoglass With Buy Rating	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	329.4	1,249	1,467	2,179	3,728	3,498	-	-
Change	-	279.02%	17.49%	48.55%	71.06%	-6.15%	-	-
Enterprise Value (EV) ¹	487	1,363	1,533	2,220	3,702	3,419	3,342	3,498
Change	-	179.79%	12.48%	44.82%	66.78%	-7.64%	-2.27%	4.69%
P/E ratio	13.3x	18.3x	9.38x	11.9x	23.1x	17.9x	15.4x	14.2x
PBR	1.51x	5.12x	4.21x	3.96x	5.91x	4.55x	3.85x	3.58x
PEG	-	0x	0x	0.7x	-2.1x	0.9x	0.9x	1.72x
Capitalization / Revenue	0.88x	2.51x	2.05x	2.62x	4.19x	3.51x	3.16x	3.06x
EV / Revenue	1.3x	2.74x	2.14x	2.66x	4.16x	3.43x	3.02x	3.06x
EV / EBITDA	4.98x	9.07x	5.77x	7.3x	13.4x	10.7x	9.16x	9.28x
EV / EBIT	7.37x	11.6x	6.77x	8.55x	16.3x	12.3x	10.3x	10.2x
EV / FCF	9.17x	20.7x	21.7x	36.5x	40.7x	26.7x	22.1x	16.6x
FCF Yield	10.9%	4.82%	4.61%	2.74%	2.46%	3.74%	4.52%	6.03%
Dividend per Share ²	0.11	0.1475	0.28	0.36	0.48	0.6	0.6	-
Rate of return	1.59%	0.56%	0.91%	0.79%	0.61%	0.81%	0.81%	-
EPS ²	0.52	1.43	3.28	3.85	3.43	4.148	4.85	5.25
Distribution rate	21.2%	10.3%	8.54%	9.35%	14%	14.5%	12.4%	-
Net sales ¹	374.9	496.8	716.6	833.3	890.2	996.5	1,107	1,143
EBITDA ¹	97.79	150.3	265.7	304.1	275.8	318.5	365	377
EBIT ¹	66.12	117	226.4	259.8	227	276.9	323.3	343
Net income ¹	24.21	68.15	155.7	182.9	161.3	194.1	226.6	242
Net Debt ¹	157.6	114	65.81	40.5	-25.58	-79	-156.6	-
Reference price ²	6.91	26.19	30.77	45.71	79.32	74.45	74.45	74.45
Nbr of stocks (in thousands)	47,675	47,675	47,675	47,675	46,995	46,989	-	-
Announcement Date	02/03/21	03/03/22	02/03/23	29/02/24	27/02/25	-	-	-

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
TECNOGLASS INC.	18.52x	3.54x	11.09x	0.78%	3.61B
SAINT-GOBAIN	15.62x	1.26x	8.01x	2.3%	59.17B
ASSA ABLOY AB	23.16x	2.64x	13.69x	1.96%	35.8B
CARLISLE COMPANIES INCORPORATED	20.5x	3.74x	13.87x	1.01%	17.95B
BUILDERS FIRSTSOURCE, INC.	21.17x	1.16x	10.42x	-.--%	14.93B
MASCO CORPORATION	19.07x	2.18x	12.68x	1.84%	14.24B
ARMSTRONG WORLD INDUSTRIES, INC.	24.01x	4.81x	14.25x	0.73%	7.37B
SIMPSON MANUFACTURING CO., INC.	20.75x	3.03x	12.8x	0.67%	7.03B
TREX COMPANY, INC.	29.52x	5.75x	18.5x	-.--%	6.87B
SANWA HOLDINGS CORPORATION	17.45x	1.37x	9.46x	2.54%	6.84B
Average	20.98x	2.95x	12.48x	1.18%	17.38B
Weighted average by Cap.	19.68x	2.32x	11.37x	1.62%