|
Real-time
Euronext Paris
12:55:00 14/10/2026 +03
|
5-day change | 1st Jan Change | ||
| 1.318 EUR | +3.78% |
|
-0.45% | -39.82% |
| 10-12 | Crossject: No market launch of Zepizure before H127 at best | AL |
| 09-25 | Crossject: H126. Quid novi sub sole? Not much. | AL |
Company Valuation: Crossject
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 78.44 | 99.04 | 189 | 104.5 | 115.5 | 69.14 | - | - |
| Change | - | 26.25% | 90.83% | -44.71% | 10.53% | -40.14% | - | - |
| Enterprise Value (EV) 1 | 88.99 | 105.4 | 205.6 | 118.5 | 115.5 | 51.24 | 22.14 | -13.26 |
| Change | - | 18.43% | 95.08% | -42.35% | -2.56% | -55.63% | -56.79% | -159.87% |
| P/E | -6.95x | -11x | -21.6x | -7.93x | -11.5x | 3.1x | 2.44x | 1.76x |
| PBR | -13.4x | 44.6x | -35.7x | -49.2x | - | 2.31x | 1.25x | 0.8x |
| PEG | - | 0.4x | 0.9x | -0.4x | 0.4x | -0x | 0.1x | 0x |
| Capitalization / Revenue | 86x | 104x | 14.7x | 7.88x | 7.76x | 1.14x | 1.06x | 0.88x |
| EV / Revenue | 97.6x | 110x | 16x | 8.94x | 7.76x | 0.84x | 0.34x | -0.17x |
| EV / EBITDA | -12.1x | -15.2x | -33.6x | -14.6x | - | 1.26x | 0.47x | -0.23x |
| EV / EBIT | -7.53x | -7.93x | -16.7x | -9.14x | -9.95x | 1.36x | 0.51x | -0.25x |
| EV / FCF | - | - | -16.3x | -10.3x | -10.6x | 2.16x | 0.68x | -0.34x |
| FCF Yield | - | - | -6.13% | -9.69% | -9.39% | 46.2% | 147% | -294% |
| Dividend per Share 2 | - | - | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - | - | - |
| EPS 2 | -0.41 | -0.3 | -0.23 | -0.28 | -0.19 | 0.41 | 0.52 | 0.72 |
| Distribution rate | - | - | - | - | - | - | - | - |
| Net sales 1 | 0.912 | 0.954 | 12.83 | 13.26 | 14.88 | 60.8 | 65.2 | 78.3 |
| EBITDA 1 | -7.333 | -6.93 | -6.115 | -8.115 | - | 40.8 | 46.7 | 57 |
| EBIT 1 | -11.82 | -13.29 | -12.3 | -12.96 | -11.61 | 37.8 | 43.5 | 53 |
| Net income 1 | - | - | -8.467 | -12.8 | -10.37 | 28.3 | 35.6 | 48.1 |
| Net Debt 1 | 10.55 | 6.356 | 16.62 | 14.03 | - | -17.9 | -47 | -82.4 |
| Reference price 2 | 2.850 | 3.295 | 4.970 | 2.220 | 2.190 | 1.270 | 1.270 | 1.270 |
| Nbr of stocks (in thousands) | 27,523 | 30,057 | 38,026 | 47,070 | 52,740 | 54,444 | - | - |
| Announcement Date | 3/24/22 A | 3/20/23 A | 4/2/24 A | 3/27/25 A | 3/25/26 A | - | - | - |
1EUR in Million2EUR
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 3.1x | 0.84x | 1.26x | - | 77.4M | |
| 30.28x | 4.01x | 15.52x | 2.5% | 178B | |
| 19.91x | 3.59x | 12.87x | 3.03% | 119B | |
| 22x | 4.32x | 15.06x | 1.27% | 108B | |
| 25.91x | 2.55x | 10.24x | 2.77% | 75.27B | |
| 18.11x | 0.21x | 13.16x | 0.72% | 62.99B | |
| 30.82x | 7.66x | 19.72x | 1.3% | 53.46B | |
| 36.11x | 3.47x | 11.89x | 2.09% | 51.04B | |
| 35.24x | 8.76x | 24.54x | -.--% | 40.99B | |
| 34.18x | 5.99x | 18.81x | -.--% | 32.1B | |
| Average | 25.56x | 4.14x | 14.31x | 1.52% | 72.08B | |
| Weighted average by Cap. | 26.71x | 4.09x | 14.97x | 1.9% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
- Stock Market
- Stocks
- ALCJ Stock
- Valuation Crossject
Select your edition
All financial news and data tailored to specific country editions
