Valuation Fenix Outdoor International AG OTC Markets

Stocks

Market Closed - OTC Markets Other stock markets 20:23:22 29/11/2024 +03			5-day change	1st Jan Change
56.25 ^USD	-20.51%		-.--%	-

07-23	Affarsvarlden drops its buy call on Fenix Outdoor, cuts to neutral	FW
07-21	Global markets live: Boeing, Eli Lilly, JPMorgan Chase, Tesla, Microsoft…

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	1,359	1,597	1,019	928	817.6	595.5
Change	-	17.48%	-36.17%	-8.96%	-11.9%	-27.17%
Enterprise Value (EV) ¹	1,364	1,579	1,088	1,014	872.8	741.9
Change	-	15.8%	-31.1%	-6.76%	-13.96%	-15%
P/E	40.5x	28.4x	16.8x	29.4x	56.8x	125x
PBR	3.84x	4.19x	2.52x	2.22x	1.98x	1.55x
PEG	-	0.4x	2.14x	-0.6x	-1x	-1.9x
Capitalization / Revenue	2.41x	2.46x	1.34x	1.25x	1.19x	0.86x
EV / Revenue	2.42x	2.43x	1.43x	1.37x	1.27x	1.07x
EV / EBITDA	18.4x	16.4x	11.1x	14.4x	16.8x	16.1x
EV / EBIT	22.1x	19.2x	13.1x	18.9x	24.7x	24.9x
EV / FCF	15x	19.1x	-35.6x	16.9x	11.5x	30.8x
FCF Yield	6.65%	5.23%	-2.81%	5.91%	8.66%	3.25%
Dividend per Share ²	1.495	1.459	1.349	1.352	1.309	0.693
Rate of return	1.47%	1.22%	1.76%	1.94%	2.13%	1.56%
EPS ²	2.519	4.213	4.544	2.369	1.079	0.3543
Distribution rate	59.4%	34.6%	29.7%	57.1%	121%	196%
Net sales ¹	563.1	650.3	759.4	739.6	685.6	694.8
EBITDA ¹	74.07	95.99	97.97	70.61	51.85	46.18
EBIT ¹	61.67	82.14	83.03	53.7	35.33	29.82
Net income ¹	33.6	56.21	60.58	31.57	14.46	4.765
Net Debt ¹	4.21	-17.94	68.69	86.4	55.17	146.4
Reference price ²	101.89	119.71	76.48	69.63	61.34	44.30
Nbr of stocks (in thousands)	13,340	13,340	13,328	13,328	13,328	13,441
Announcement Date	4/1/21 A	4/5/22 A	3/28/23 A	2/29/24 A	4/1/25 A	3/25/26 A

¹EUR in Million²EUR

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
ACUSHNET HOLDINGS CORP.	27.23x	2.56x	15.91x	0.94%	5.98B
FLUIDRA, S.A.	19.81x	2.09x	9.09x	3.5%	4.28B
CALLAWAY GOLF COMPANY	34.78x	1.55x	13.93x	-.--%	3.43B
TECHNOGYM S.P.A.	22.41x	2.32x	11.33x	3.05%	3.13B
PELOTON INTERACTIVE, INC.	50x	1.22x	6.26x	-.--%	2.79B
MIZUNO CORPORATION	14.89x	0.94x	8.85x	1.79%	1.79B
YONEX CO., LTD.	16.04x	1.09x	9.19x	1.11%	1.37B
MIPS AB	48.45x	12.96x	30.76x	1.52%	1.13B
JOHNSON HEALTH TECH .CO., LTD.	10.02x	0.82x	6.7x	-	1.21B
Average	27.07x	2.84x	12.45x	1.49%	2.79B
Weighted average by Cap.	27.56x	2.35x	12.19x	1.53%