Company Valuation: Damartex

Data adjusted to current consolidation scope
Fiscal Period: June 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 206.8 149.6 84.09 36.88 50.37 27.69 - -
Change - -27.65% -43.79% -56.14% 36.57% -45.03% - -
Enterprise Value (EV) 1 180.9 197.6 166 141.6 170 142.6 138.9 140.6
Change - 9.25% -16% -14.71% 20.05% -16.11% -2.59% 1.22%
P/E 10.7x -25.8x -2.58x -1.05x -2.85x -2.2x -2.89x -49.2x
PBR 1.32x 0.95x 0.73x 0.41x 0.72x 0.48x 0.57x 0.59x
PEG - 0x -0x -0.15x 0.1x 0.1x 0.1x 0.5x
Capitalization / Revenue 0.27x 0.21x 0.13x 0.07x 0.1x 0.05x 0.05x 0.06x
EV / Revenue 0.24x 0.27x 0.26x 0.27x 0.33x 0.27x 0.28x 0.28x
EV / EBITDA 3.43x 7.54x 9.54x 14.7x 4.83x 4.09x 3.96x 3.32x
EV / EBIT 8.22x -73.2x -9.59x -94.3x 80.4x 102x 35.6x 10.9x
EV / FCF 3.43x -8.3x -173x 6.75x 8.56x -12x -33.1x -82.7x
FCF Yield 29.1% -12% -0.58% 14.8% 11.7% -8.35% -3.02% -1.21%
Dividend per Share 2 0.4 0.1 - - - - - -
Rate of return 2.15% 0.75% - - - - - -
EPS 2 1.74 -0.52 -2.92 -3.12 -1.57 -1.12 -0.85 -0.05
Distribution rate 23% -19.2% - - - - - -
Net sales 1 764.2 719 650.4 529.2 521.2 521.2 503.5 499.3
EBITDA 1 52.8 26.2 17.4 9.609 35.2 34.9 35.1 42.3
EBIT 1 22 -2.7 -17.3 -1.502 2.115 1.4 3.9 12.9
Net income 1 16.3 -5.8 -32.6 -35.04 -17.6 -12.6 -9.5 -0.6
Net Debt 1 -25.9 48 81.9 104.7 119.6 114.9 111.2 112.9
Reference price 2 18.600 13.400 7.520 3.280 4.480 2.460 2.460 2.460
Nbr of stocks (in thousands) 11,116 11,164 11,182 11,243 11,242 11,255 - -
Announcement Date 8/9/21 7/9/22 5/9/23 8/11/24 1/11/25 - - -
1EUR in Million2EUR
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
-2.2x0.27x4.09x-.--% 31.52M
21.03x3.13x10.54x2.78% 261B
20.32x2.63x13.37x1.03% 22.23B
20.01x3.84x9.37x2.91% 14.85B
10.35x1x4.79x-.--% 12.98B
15.93x1.58x10.35x2.43% 9.44B
13.26x2.04x8.63x2.03% 9.27B
12.74x1.61x7.03x6.59% 7.04B
16.61x1.01x9.4x2.12% 6.68B
Average 14.23x 1.90x 8.62x 2.21% 38.16B
Weighted average by Cap. 19.93x 2.90x 10.31x 2.6%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

Year-on-year evolution of the Yield