Company Valuation: Ion Beam Applications, SA

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 442.3 453.6 336.6 391.6 378.1 498.1 - -
Change - 2.56% -25.79% 16.33% -3.44% 31.73% - -
Enterprise Value (EV) 1 312.3 336 268.2 358.1 430.3 540.1 505.9 477
Change - 7.58% -20.17% 33.54% 20.16% 25.51% -6.33% -5.71%
P/E 119x 77.5x -36.9x 42.8x 30x 13.8x 15.4x -
PBR 3.16x 3.91x 3.17x 3.57x 2.98x 3.32x 3.26x -
PEG - 1.4x 0x -0x 0.8x 0x -1.56x -
Capitalization / Revenue 1.41x 1.26x 0.79x 0.79x 0.61x 0.8x 0.77x 0.75x
EV / Revenue 1x 0.93x 0.63x 0.72x 0.69x 0.86x 0.78x 0.72x
EV / EBITDA 12.7x 15.6x 13.9x 11.2x 8.71x 9.87x 8.04x 6.27x
EV / EBIT 21.5x 30.4x 41.8x 20.7x 15.7x 13x 11.2x 7.83x
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Dividend per Share 2 0.19 0.21 0.17 0.24 0.25 0.2875 0.3567 0.45
Rate of return 1.25% 1.35% 1.47% 1.79% 1.93% 1.68% 2.09% 2.63%
EPS 2 0.1286 0.2007 -0.3128 0.3138 0.43 1.236 1.114 -
Distribution rate 148% 105% -54.3% 76.5% 58.1% 23.3% 32% -
Net sales 1 313 361.3 428.7 498.2 620.2 624.5 646.6 665.4
EBITDA 1 24.58 21.57 19.31 32 49.4 54.71 62.95 76.1
EBIT 1 14.51 11.05 6.417 17.3 27.4 41.61 45 60.9
Net income 1 3.879 6.057 -9.11 9.3 12.7 30.75 30.8 42.1
Net Debt 1 -130 -117.7 -68.46 -33.5 52.2 42 7.8 -21.1
Reference price 2 15.24 15.56 11.54 13.42 12.92 17.10 17.10 17.10
Nbr of stocks (in thousands) 29,020 29,152 29,171 29,181 29,267 29,129 - -
Announcement Date 3/24/22 A 3/23/23 A 3/21/24 A 3/20/25 A 3/27/26 A - - -
1EUR in Million2EUR
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
13.84x0.86x9.87x1.68% 569M
25.92x4.67x18.01x0.36% 192B
47.86x12.49x27.94x-.--% 153B
30.85x - - 0.75% 137B
16.38x3.4x10.99x-.--% 66.29B
33.94x7.61x24.18x-.--% 54.8B
18.38x2.12x10.9x2.86% 44.44B
45.92x6.41x19.6x-.--% 37.2B
25.37x5.06x17.37x0.79% 36.89B
20.61x5.42x14x1.11% 31.5B
Average 27.91x 5.34x 16.99x 0.75% 75.44B
Weighted average by Cap. 31.30x 6.72x 19.60x 0.48%

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

  1. Stock Market
  2. Stocks
  3. IBAB Stock
  4. Valuation Ion Beam Applications, SA