Company Valuation: Adomos

Data adjusted to current consolidation scope
Fiscal Period: December 2019 2020 2021 2022 2023
Market Cap 1 - - - - -
Change - - - - -
Enterprise Value (EV) 1 - - - - -
Change - - - - -
P/E - - - - -
PBR - - - - -
PEG - - - - -
Capitalization / Revenue - - - - -
EV / Revenue - - - - -
EV / EBITDA - - - - -
EV / EBIT - - - - -
EV / FCF - - - - -
FCF Yield - - - - -
Dividend per Share 2 - - - - -
Rate of return - - - - -
EPS 2 - - - - -
Distribution rate - - - - -
Net sales 1 11.13 7.85 6.184 5.648 1.19
EBITDA 1 5.17 1.394 1.804 0.969 -1.175
EBIT 1 2.465 -1.822 -1.928 -3.175 -6.134
Net income 1 1.967 -2.07 -2.098 -3.27 -6.206
Net Debt 1 2.555 2.749 3.097 2.972 6.297
Reference price 2 32,949,950.0000 19,199,950.0000 4,260,000.0000 180,000.0000 1,625,000.0000
Nbr of stocks (in thousands) - - - - -
Announcement Date 11/1/23 29/4/22 29/4/22 3/5/23 22/5/24
1EUR in Million2EUR
Estimates

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - - 4.14K
21.24x0.96x11.61x-.--% 40.23B
18.38x0.65x6.12x2.62% 16.43B
14.1x0.52x9x-.--% 14.62B
16.47x3.31x10.57x6.03% 10.76B
19.5x8.2x15.42x4.74% 9.73B
38.22x2.24x8.78x-.--% 7.13B
34.9x1.23x12.13x0.85% 6.47B
46.99x1.06x8.03x0.33% 4.73B
36.27x15.05x - 1.75% 4.58B
Average 27.34x 3.69x 10.21x 1.81% 11.47B
Weighted average by Cap. 22.81x 2.35x 10.37x 1.48%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA