Company Valuation: Space Hellas S.A.

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 35.38 61.09 34.31 47.91 38.09 51.26
Change - 72.65% -43.84% 39.64% -20.49% 34.58%
Enterprise Value (EV) 1 45.67 97.3 78.58 99.08 102.8 118
Change - 113.07% -19.25% 26.1% 3.77% 14.73%
P/E 20.1x 15.8x 7.44x 10x 20.6x 18.5x
PBR 1.96x 2.88x 1.29x 1.7x 1.23x 1.57x
PEG - 0x 0.4x 4.64x -0.3x 0.4x
Capitalization / Revenue 0.44x 0.59x 0.27x 0.32x 0.25x 0.34x
EV / Revenue 0.57x 0.94x 0.61x 0.67x 0.66x 0.77x
EV / EBITDA 8.13x 13.9x 14.4x 7.39x 7.67x 4.9x
EV / EBIT 9.35x 16.4x 18.7x 8.8x 9.42x 5.37x
EV / FCF 126x -14.3x -6.01x -6.69x -8.25x 22.5x
FCF Yield 0.79% -7% -16.6% -15% -12.1% 4.44%
Dividend per Share 2 0.0804 0.12 0.1314 0.16 0.15 0.16
Rate of return 1.47% 1.26% 2.43% 2.16% 2.54% 2.02%
EPS 2 0.2726 0.6 0.7256 0.7413 0.2864 0.4289
Distribution rate 29.5% 20% 18.1% 21.6% 52.4% 37.3%
Net sales 1 80.73 103.3 128.6 148.1 155.2 152.9
EBITDA 1 5.618 7.006 5.464 13.41 13.4 24.09
EBIT 1 4.885 5.921 4.213 11.26 10.92 21.97
Net income 1 1.76 3.845 4.685 4.786 1.849 2.769
Net Debt 1 10.28 36.22 44.27 51.18 64.72 66.7
Reference price 2 5.480 9.500 5.400 7.420 5.900 7.940
Nbr of stocks (in thousands) 6,457 6,430 6,353 6,457 6,457 6,457
Announcement Date 4/27/21 A 4/20/22 A 5/10/23 A 4/25/24 A 4/28/25 A 4/28/26 A
1EUR in Million2EUR
Estimates


P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - - 55.65M
25.84x4.14x14.41x2.62% 244B
22.1x4.66x11.44x0.75% 190B
16.88x1.92x9.87x2.8% 146B
-131.22x18.05x99.25x-.--% 116B
-535.3x38.02x156.2x-.--% 110B
16.16x2.91x11.23x4.98% 94.15B
22.57x5.87x14.4x2.5% 67.81B
15.05x2.18x9.28x5.12% 48.76B
24.19x1.96x12.14x1.29% 47.5B
Average -58.19x 8.86x 37.58x 2.23% 106.54B
Weighted average by Cap. -53.05x 8.78x 36.62x 2.01%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Space Hellas S.A.

Historical PBR trend

Valuation ratios - PBR - Space Hellas S.A.

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Space Hellas S.A.

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Space Hellas S.A.

  1. Stock Market
  2. Stocks
  3. SPACE Stock
  4. Valuation Space Hellas S.A.