Company Valuation: Vipo,

Data adjusted to current consolidation scope
Fiscal Period: December 2019 2020 2021 2022 2023 2024
Market Cap 1 5.727 4.358 4.666 4.044 2.49 2.49
Change - -23.91% 7.09% -13.33% -38.43% 0%
Enterprise Value (EV) 1 6.203 -1.029 2.787 3.431 3.612 3.348
Change - -116.58% 370.91% 23.12% 5.26% -7.31%
P/E 14.8x 14.8x - 14.5x 15.2x 9.83x
PBR 0.97x 0.71x - 0.62x 0.38x 0.37x
PEG - -0.6x - - -0.4x 0.2x
Capitalization / Revenue 0.51x 0.42x 0.37x 0.31x 0.22x 0.19x
EV / Revenue 0.55x -0.1x 0.22x 0.26x 0.32x 0.26x
EV / EBITDA 7.62x -3.54x 6.36x 5.75x 5.47x 4.31x
EV / EBIT 12.1x -80.2x 15.7x 8.59x 7.47x 5.89x
EV / FCF 12.4x -0.18x -0.7x -2.59x -3.17x 9.57x
FCF Yield 8.06% -545% -143% -38.6% -31.5% 10.4%
Dividend per Share 2 - 0.5 - - - -
Rate of return - 0.71% - - - -
EPS 2 6.216 4.72 - 4.48 2.63 4.07
Distribution rate - 10.6% - - - -
Net sales 1 11.3 10.35 12.77 13.13 11.34 13.12
EBITDA 1 0.8142 0.2908 0.4384 0.597 0.6599 0.7769
EBIT 1 0.5131 0.0128 0.1779 0.3995 0.4834 0.5684
Net income 1 0.387 0.3056 0.2966 0.2906 0.1706 0.2637
Net Debt 1 0.4764 -5.386 -1.88 -0.6133 1.122 0.8577
Reference price 2 92.00 70.00 75.00 65.00 40.00 40.00
Nbr of stocks (in thousands) 62.3 62.3 62.2 62.2 62.3 62.3
Announcement Date 29/02/20 01/03/21 22/05/23 22/05/23 28/05/24 28/04/25
1EUR in Million2EUR
Estimates


P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - - 4.92M
30.59x5.23x19.04x0.85% 120B
26.21x4.8x16.83x2.29% 35.08B
21.08x1.8x12.98x2.22% 30.65B
29.64x3.96x14.97x0.11% 29.14B
19.12x3.21x10.34x1.62% 26.77B
21.51x3.12x13.45x1.09% 26.23B
95.95x36.2x78.93x0.39% 25B
23.71x2.9x12.49x1.59% 25.41B
26.24x3.3x16.11x1.72% 24.31B
Average 32.67x 7.17x 21.68x 1.32% 34.31B
Weighted average by Cap. 31.57x 6.40x 20.49x 1.22%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA


40% Discount: Identify Tomorrow's Best Investments With The Best Subscriber-Only Tools!
d
:
:
SEIZE THE OFFER!