Company Valuation: TXCOM

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 10.42 10.79 10.91 14.34 10.56 9.216
Change - 3.53% 1.14% 31.46% -26.36% -12.72%
Enterprise Value (EV) 1 5.687 3.475 3.916 6.199 0.8397 0.7449
Change - -38.9% 12.69% 58.31% -86.45% -11.29%
P/E 37x 7.27x 15.3x 22.1x 9.56x -23.4x
PBR 1.26x 1.13x 1.11x 1.42x 0.94x 0.89x
PEG - 0x -0.3x -2.56x 0.1x 0x
Capitalization / Revenue 0.79x 0.79x 0.84x 1.47x 1.05x 1.51x
EV / Revenue 0.43x 0.25x 0.3x 0.63x 0.08x 0.12x
EV / EBITDA 4.89x 2.53x 2.3x 4.64x 0.64x -4.64x
EV / EBIT 6.01x 2.98x 2.72x 5.62x 0.75x -2.1x
EV / FCF 7.69x 1.49x 3.06x 2.41x 0.39x 1.35x
FCF Yield 13% 66.9% 32.7% 41.5% 258% 74%
Dividend per Share 2 0.16 - 0.3 - 0.35 -
Rate of return 1.88% - 3.37% - 4.07% -
EPS 2 0.23 1.21 0.58 0.53 0.9 -0.32
Distribution rate 69.6% - 51.7% - 38.9% -
Net sales 1 13.23 13.64 12.91 9.774 10.02 6.114
EBITDA 1 1.163 1.373 1.705 1.335 1.315 -0.1606
EBIT 1 0.9465 1.167 1.441 1.104 1.113 -0.3547
Net income 1 0.2854 1.495 0.7137 0.6536 1.111 -0.3882
Net Debt 1 -4.73 -7.31 -6.992 -8.14 -9.719 -8.471
Reference price 2 8.500 8.800 8.900 11.700 8.600 7.500
Nbr of stocks (in thousands) 1,226 1,226 1,226 1,226 1,228 1,229
Announcement Date 29/04/21 27/04/22 27/04/23 25/04/24 29/04/25 16/03/26
1EUR in Million2EUR
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 12.76M
37.05x7.74x19.99x1.38% 475B
52.1x18.48x37.1x-.--% 250B
22.46x0.9x15.85x2.64% 194B
31.33x9.86x24.3x0.33% 154B
33.86x6.55x18.72x1% 77.26B
166.13x21.38x62.7x-.--% 63.84B
30.93x7.02x23.49x1.33% 59.72B
74.45x8.67x40.04x-.--% 54.86B
39.31x2.07x13.44x1.83% 53.12B
Average 54.18x 9.19x 28.40x 0.94% 138.08B
Weighted average by Cap. 44.18x 9.31x 25.58x 1.06%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA