Valuation Amper

Stocks

Delayed BME Other stock markets 13:40:00 23/07/2026 +03			5-day change	1st Jan Change
4.950 ^EUR	-1.00%		-6.38%	+16.88%

07-07	Spanish stocks - Factors to watch on July 7	RE
06-16	Spanish stocks - Factors to watch on June 16	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	189.6	165.4	92.68	171.5	385.6	455.2	-	-
Change	-	-12.75%	-43.97%	85.06%	124.8%	18.06%	-	-
Enterprise Value (EV) ¹	201.2	165.4	198.7	281.2	467.7	570	593.1	592.2
Change	-	-17.78%	20.1%	41.56%	66.3%	21.88%	4.06%	-0.16%
P/E	28.5x	-	-	-	169x	87x	27.4x	16.7x
PBR	-	-	-	-	-	-	-	-
PEG	-	-	-	-	-	1x	0x	0.3x
Capitalization / Revenue	0.62x	0.49x	0.25x	0.41x	1.37x	1.37x	1.01x	0.78x
EV / Revenue	0.65x	0.49x	0.54x	0.67x	1.66x	1.71x	1.32x	1.01x
EV / EBITDA	8.37x	8.9x	7.83x	8x	10.1x	10.8x	8.99x	6.81x
EV / EBIT	15.8x	-	19.1x	18.8x	23.7x	20.8x	15.1x	11.2x
EV / FCF	-8.82x	-	-9.36x	-19.7x	-10.5x	-16.8x	-29.9x	37.8x
FCF Yield	-11.3%	-	-10.7%	-5.07%	-9.55%	-5.96%	-3.34%	2.64%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	0.15	-	-	-	0.025	0.0575	0.1825	0.3
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	307.7	337.5	369.4	419.5	281.7	333.1	449.8	586.3
EBITDA ¹	24.05	18.58	25.37	35.17	46.27	52.65	66	86.97
EBIT ¹	12.72	-	10.4	14.92	19.76	27.45	39.4	52.67
Net income ¹	7.157	-	-1.493	0.142	1.382	7.725	15.88	25.1
Net Debt ¹	11.61	-	106	109.7	82.1	114.8	137.9	136.9
Reference price ²	4.275	3.730	2.090	2.865	4.235	5.000	5.000	5.000
Nbr of stocks (in thousands)	44,346	44,346	44,346	59,867	91,045	91,045	-	-
Announcement Date	2/24/22 A	3/2/23 A	2/29/24 A	3/4/25 A	2/27/26 A	-	-	-