Company Valuation: Spartoo

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 71.7 12.12 7.439 6.76 5.585 3.955 - -
Change - -83.1% -38.6% -9.14% -17.38% -29.19% - -
Enterprise Value (EV) 1 63 27.02 19.14 12.26 9.885 10.55 9.955 11.65
Change - -57.12% -29.16% -35.95% -19.37% 6.78% -5.68% 17.08%
P/E 49.4x -2.66x -4.11x -2.85x - -2.41x -4.34x 10.9x
PBR 1.87x 0.36x - 0.22x - - - -
PEG - 0x 0.1x -0.1x - - 0.1x -0x
Capitalization / Revenue 0.48x 0.08x 0.05x 0.05x 0.05x 0.03x 0.04x 0.04x
EV / Revenue 0.42x 0.18x 0.13x 0.09x 0.08x 0.09x 0.09x 0.1x
EV / EBITDA 11.5x -22.5x 10.1x 6.81x 4.3x -26.4x - 19.4x
EV / EBIT 22.7x -5.75x -23.9x -30.6x -49.4x -6.6x -14.2x -
EV / FCF -10.3x -1.22x 6.02x 2x 7.95x -8.12x 3.83x 8.97x
FCF Yield -9.75% -81.8% 16.6% 49.9% 12.6% -12.3% 26.1% 11.2%
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 0.08 -0.25 -0.1 -0.13 - -0.09 -0.05 0.02
Distribution rate - - - - - - - -
Net sales 1 150.3 149.1 142.9 130.5 122.5 115.3 109.8 112.7
EBITDA 1 5.5 -1.2 1.9 1.8 2.3 -0.4 - 0.6
EBIT 1 2.777 -4.7 -0.8 -0.4 -0.2 -1.6 -0.7 -
Net income 1 1.524 -4.6 -1.9 -2.3 -1.5 -2.4 -1.6 -0.9
Net Debt 1 -8.7 14.9 11.7 5.5 4.3 6.6 6 7.7
Reference price 2 3.9500 0.6660 0.4110 0.3700 0.3060 0.2170 0.2170 0.2170
Nbr of stocks (in thousands) 18,152 18,192 18,101 18,269 18,252 18,225 - -
Announcement Date 3/21/22 A 3/20/23 A 3/18/24 A 3/24/25 A 3/23/26 A - - -
1EUR in Million2EUR
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- 0.09x-27.07x - 4.7M
19.71x3.33x12.75x-.--% 2,741B
28.61x2.05x14.88x3.03% 61.85B
10.02x0.09x3.67x3.86% 35.86B
-27.06x0.6x34.79x-.--% 25.88B
18.58x0.25x6.9x - 20.52B
16.71x1.44x9.8x3.02% 16.91B
73.03x6.47x34.45x0.17% 16.62B
33.82x2.44x16.83x0.76% 14.66B
-1550.46x1.17x18.16x0.01% 14.35B
Average -153.00x 1.79x 12.52x 1.36% 294.72B
Weighted average by Cap. 12.07x 3.21x 12.99x 0.13%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Spartoo

Historical PBR trend

Valuation ratios - PBR - Spartoo

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Spartoo

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Spartoo