|
Real-time Estimate
Tradegate
12:43:42 16/09/2026 +03
|
5-day change | 1st Jan Change | ||
| 27.95 EUR | -3.62% |
|
+0.65% | +151.80% |
Company Valuation: 2CRSi
Data adjusted to current consolidation scope
| Fiscal Period: June | 2021 | 2022 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|
| Market Cap 1 | 59.67 | 46.67 | 73.17 | 148.2 | 600.6 | - | - |
| Change | - | -21.79% | - | 102.5% | 305.33% | - | - |
| Enterprise Value (EV) 1 | 126.1 | 113.6 | 73.17 | 160 | 595.6 | 575.5 | 506.9 |
| Change | - | -9.92% | - | 118.72% | 272.18% | -3.37% | -11.93% |
| P/E | -14.5x | -46.9x | 26.4x | - | 29x | 8.64x | 7.43x |
| PBR | 1.47x | 1.15x | 2.77x | 5.08x | 16.6x | 6.95x | 3.86x |
| PEG | - | 0.6x | - | - | - | 0x | 0.5x |
| Capitalization / Revenue | 0.37x | 0.25x | 0.43x | 0.67x | 1.45x | 0.53x | 0.43x |
| EV / Revenue | 0.77x | 0.62x | 0.43x | 0.73x | 1.43x | 0.51x | 0.37x |
| EV / EBITDA | 17.3x | 12x | 11.4x | 28.6x | 19.2x | 7.02x | 3.94x |
| EV / EBIT | 252x | 162x | 17x | 100x | 22.7x | 7.88x | 4.28x |
| EV / FCF | -19.7x | 13.8x | -13.6x | 482x | 35.5x | 28.6x | 7.38x |
| FCF Yield | -5.07% | 7.24% | -7.33% | 0.21% | 2.82% | 3.49% | 13.6% |
| Dividend per Share 2 | - | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - | - |
| EPS 2 | -0.29 | -0.07 | 0.1246 | - | 0.9188 | 3.079 | 3.58 |
| Distribution rate | - | - | - | - | - | - | - |
| Net sales 1 | 163.3 | 183.6 | 170.6 | 220.7 | 415.5 | 1,130 | 1,388 |
| EBITDA 1 | 7.3 | 9.5 | 6.4 | 5.6 | 31.05 | 82 | 128.5 |
| EBIT 1 | 0.5 | 0.7 | 4.3 | 1.595 | 26.2 | 73 | 118.4 |
| Net income 1 | -4.7 | -1.6 | 2.4 | 2.128 | 20.8 | 60.25 | 96.55 |
| Net Debt 1 | 66.4 | 66.9 | - | 11.86 | -4.95 | -25.05 | -93.7 |
| Reference price 2 | 4.20 | 3.28 | 3.28 | 6.65 | 26.60 | 26.60 | 26.60 |
| Nbr of stocks (in thousands) | 14,207 | 14,207 | 22,273 | 22,280 | 22,577 | - | - |
| Announcement Date | 6/15/21 A | 7/11/22 A | 10/31/24 A | 10/30/25 A | - | - | - |
1EUR in Million2EUR
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 22.22x | 1.87x | 14.79x | 0.47% | 346B | |
| 22.48x | 9.07x | 16.09x | 0.39% | 176B | |
| 19.78x | 1.89x | 9.65x | 1.01% | 74.18B | |
| 16.95x | 0.43x | 7.84x | 1.89% | 49.34B | |
| 30.24x | 5.28x | 18x | 1.37% | 38.33B | |
| 33.73x | 20.56x | 25.47x | 1.32% | 35B | |
| 13.52x | 0.59x | 7.21x | 3.55% | 30.5B | |
| 12.01x | 0.63x | 9.35x | 5.6% | 21.61B | |
| 16.52x | 0.32x | 9.43x | 0.73% | 20.99B | |
| Average | 20.83x | 4.52x | 13.09x | 1.81% | 87.89B | |
| Weighted average by Cap. | 21.85x | 4.25x | 14.21x | 0.94% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- AL2SI Stock
- 52C Stock
- Valuation 2CRSi
Select your edition
All financial news and data tailored to specific country editions
