Company Valuation: RIWI Corp.

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 38.72 16.36 9.691 10.91 7.383 4.845
Change - -57.74% -40.77% 12.55% -32.31% -34.37%
Enterprise Value (EV) 1 34.78 12.18 7.362 7.812 6.505 5.901
Change - -64.98% -39.55% 6.11% -16.73% -9.29%
P/E 71.7x -30.3x -5.73x -13.4x -9.15x -2.13x
PBR 7.88x 3.57x 3.08x 4.05x 3.62x 33.7x
PEG - 0x -0x 0.3x 10.99x -0x
Capitalization / Revenue 8.45x 3.96x 3.48x 2.61x 1.44x 0.85x
EV / Revenue 7.59x 2.94x 2.64x 1.87x 1.27x 1.04x
EV / EBITDA 37.7x -19.9x -4.49x -12.5x -12.1x -4.89x
EV / EBIT 38x -19.6x -4.46x -11.9x -11.5x -4.66x
EV / FCF 49.4x 31.9x -9.36x 8.54x 11.7x -4.17x
FCF Yield 2.02% 3.13% -10.7% 11.7% 8.53% -24%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 0.03 -0.03 -0.0939 -0.0452 -0.0448 -0.1233
Distribution rate - - - - - -
Net sales 1 4.581 4.136 2.787 4.185 5.138 5.672
EBITDA 1 0.9218 -0.6131 -1.638 -0.6248 -0.5385 -1.207
EBIT 1 0.9143 -0.6226 -1.652 -0.6577 -0.5661 -1.266
Net income 1 0.6565 -0.5406 -1.691 -0.8133 -0.8066 -2.235
Net Debt 1 -3.94 -4.182 -2.329 -3.095 -0.8778 1.055
Reference price 2 2.1504 0.9087 0.5382 0.6058 0.4101 0.2633
Nbr of stocks (in thousands) 18,004 18,004 18,004 18,004 18,004 18,404
Announcement Date 3/3/21 A 4/13/22 A 5/12/23 A 4/24/24 A 4/28/25 A 4/16/26 A
1USD in Million2USD
Estimates


P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
27.64x9.84x18.64x0.88% 131B
26.09x5.91x14.83x2.43% 45.88B
28.7x13.51x21.91x1.44% 41.66B
26.54x3.8x12.01x1.27% 20.8B
12.96x3.02x9.05x3.97% 17.6B
20.86x4.9x12.26x3.18% 16.5B
18.73x3.8x10.78x0.64% 15.31B
20.04x4.8x12.85x1.49% 10.74B
47.6x - - 0.65% 3.74B
Average 25.46x 6.20x 14.04x 1.77% 33.66B
Weighted average by Cap. 25.78x 8.17x 16.52x 1.53%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA


40% Discount: Identify Tomorrow's Best Investments With The Best Subscriber-Only Tools!
d
:
:
SEIZE THE OFFER!