Company Valuation: Adomos

Data adjusted to current consolidation scope
Fiscal Period: December 2019 2020 2021 2022 2023
Market Cap 1 - - - - -
Change - - - - -
Enterprise Value (EV) 1 - - - - -
Change - - - - -
P/E - - - - -
PBR - - - - -
PEG - - - - -
Capitalization / Revenue - - - - -
EV / Revenue - - - - -
EV / EBITDA - - - - -
EV / EBIT - - - - -
EV / FCF - - - - -
FCF Yield - - - - -
Dividend per Share 2 - - - - -
Rate of return - - - - -
EPS 2 - - - - -
Distribution rate - - - - -
Net sales 1 11.13 7.85 6.184 5.648 1.19
EBITDA 1 5.17 1.394 1.804 0.969 -1.175
EBIT 1 2.465 -1.822 -1.928 -3.175 -6.134
Net income 1 1.967 -2.07 -2.098 -3.27 -6.206
Net Debt 1 2.555 2.749 3.097 2.972 6.297
Reference price 2 32,949,950.0000 19,199,950.0000 4,260,000.0000 180,000.0000 1,625,000.0000
Nbr of stocks (in thousands) - - - - -
Announcement Date 1/11/23 A 4/29/22 A 4/29/22 A 5/3/23 A 5/22/24 A
1EUR in Million2EUR
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
23.18x1x12.11x-.--% 43.06B
21.44x0.9x8.5x2.26% 19.07B
15.26x0.6x10.46x-.--% 15.92B
17.44x3.51x11.26x5.72% 11.36B
20.34x8.54x16.2x4.58% 10.09B
41.69x2.46x9.63x-.--% 7.71B
37.88x1.39x13.6x0.85% 6.58B
52.85x1.15x8.72x0.3% 5.32B
34.18x14.18x - 1.85% 4.32B
Average 29.36x 3.75x 11.31x 1.73% 13.71B
Weighted average by Cap. 24.73x 2.36x 11.35x 1.37%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA