Company Valuation: Louis plc

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 40.99 31.78 31.78 29.24 23.72 58.03
Change - -22.47% 0% -7.97% -18.9% 144.66%
Enterprise Value (EV) 1 314.3 310 319.5 312.8 328.1 382.3
Change - -1.38% 3.07% -2.12% 4.91% 16.5%
P/E 3.2x -1.05x -3.58x -81.9x 6.08x 8.3x
PBR 0.98x 19.4x -3.49x -3.09x 4.34x 2.08x
PEG - 0x 0.1x 0.9x -0x 0.1x
Capitalization / Revenue 2.46x 0.71x 0.32x 0.26x 0.19x 0.42x
EV / Revenue 18.9x 6.9x 3.26x 2.74x 2.56x 2.76x
EV / EBITDA -6.45x -278x 22.4x 15.1x 11.2x 12.4x
EV / EBIT -5.1x -52.3x 34.3x 19.7x 13.4x 14.8x
EV / FCF 10.4x -26.4x 49.1x 138x 22.5x -11.5x
FCF Yield 9.61% -3.78% 2.04% 0.72% 4.44% -8.66%
Dividend per Share 2 - 0.0222 - - - -
Rate of return - 32.2% - - - -
EPS 2 0.0278 -0.0658 -0.0193 -0.000775 0.00847 0.0152
Distribution rate - -33.8% - - - -
Net sales 1 16.68 44.94 98.01 114.2 128.1 138.6
EBITDA 1 -48.73 -1.117 14.24 20.73 29.26 30.94
EBIT 1 -61.63 -5.931 9.303 15.92 24.53 25.79
Net income 1 12.81 -30.28 -8.88 -0.357 3.901 6.989
Net Debt 1 273.4 278.2 287.8 283.5 304.4 324.3
Reference price 2 0.0890 0.0690 0.0690 0.0635 0.0515 0.1260
Nbr of stocks (in thousands) 460,547 460,547 460,547 460,547 460,547 460,547
Announcement Date 4/26/21 A 5/2/22 A 4/27/23 A 4/25/24 A 5/2/25 A 4/30/26 A
1EUR in Million2EUR
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
9.62x4.71x14.25x4.28% 24.27B
13.74x2.63x9.75x2.65% 23.58B
7.03x3.8x7.95x0.9% 21.67B
-52.62x0.42x38.37x-.--% 16.72B
12.43x1.8x5.7x4.45% 11.08B
12.43x1.54x7.88x3.41% 8.21B
12.72x1.95x12.6x2.3% 6.55B
9.81x1.94x10.84x2.04% 5.63B
16.23x4.12x11.5x3.11% 5.23B
Average 4.60x 2.54x 13.21x 2.57% 13.66B
Weighted average by Cap. 2.38x 2.79x 14.00x 2.49%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Louis plc

Historical PBR trend

Valuation ratios - PBR - Louis plc

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Louis plc

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Louis plc