Company Valuation: Monbat AD

Data adjusted to current consolidation scope
Fiscal Period: December 2019 2020 2021 2022 2023 2024
Market Cap 1 251.5 156 230 180 148.8 103.2
Change - -37.98% 47.47% -21.73% -17.35% -30.64%
Enterprise Value (EV) 1 401.4 323.8 404.9 373.8 347.7 284.5
Change - -19.32% 25.02% -7.68% -6.98% -18.16%
P/E 21.2x 121x 77x 39.7x 13.9x 39.8x
PBR 1.19x 0.74x 1.1x 0.87x 0.7x 0.49x
PEG - -1.4x 1x 0.8x 0x -0.5x
Capitalization / Revenue 0.76x 0.52x 0.62x 0.48x 0.39x 0.27x
EV / Revenue 1.22x 1.07x 1.09x 0.99x 0.91x 0.74x
EV / EBITDA 11.3x 9.98x 14.8x 11.5x 9.21x 7.81x
EV / EBIT 22.5x 22.3x 49x 26.6x 19.5x 18.5x
EV / FCF 11.4x -28.9x -37.7x -12x -112x 9.22x
FCF Yield 8.81% -3.46% -2.65% -8.36% -0.89% 10.9%
Dividend per Share 2 - 0.1795 0.141 0.1026 - -
Rate of return - 4.49% 2.39% 2.22% - -
EPS 2 0.3044 0.033 0.0767 0.1163 0.275 0.0663
Distribution rate - 545% 184% 88.2% - -
Net sales 1 330.1 302.7 373 375.8 383.8 385.4
EBITDA 1 35.38 32.45 27.35 32.45 37.75 36.44
EBIT 1 17.87 14.52 8.27 14.04 17.84 15.37
Net income 1 11.87 1.285 2.989 4.534 10.71 2.583
Net Debt 1 149.9 167.9 174.8 193.7 198.9 181.3
Reference price 2 6.450 4.000 5.900 4.620 3.814 2.640
Nbr of stocks (in thousands) 38,989 38,989 38,989 38,971 38,956 38,956
Announcement Date 4/29/21 A 4/29/21 A 5/1/22 A 5/3/23 A 2/29/24 A 4/25/25 A
1BGN in Million2BGN
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 47M
206.42x3.95x20.34x-.--% 63.66B
120.99x3.33x22.78x0.05% 28.35B
20.65x1.65x14.66x1.2% 21.5B
493.87x6.11x80.51x0.03% 11.64B
21.03x - - 0.48% 8.28B
25.94x1.45x11.2x0.5% 8.12B
15.64x1.3x9.74x-.--% 6.16B
15.61x0.61x7.68x1.42% 5.77B
26.19x - - 0.77% 5.73B
Average 105.15x 2.63x 23.84x 0.49% 15.93B
Weighted average by Cap. 147.50x 3.28x 23.33x 0.3%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

LAST HOURS | 40% Discount: The Best Subscriber-Only Tools to Unlock Hidden Opportunities!
d
:
:
SEIZE THE OFFER!