Company Valuation: H2APEX Group SCA

Data adjusted to current consolidation scope
Fiscal Period: December 2023 2024 2025 2026 2027 2028
Market Cap 1 165.8 203.6 58.18 60.94 - -
Change - 22.81% -71.43% 4.74% - -
Enterprise Value (EV) 1 121.5 225 87.15 100.5 119.6 126.2
Change - 85.22% -61.27% 15.36% 18.96% 5.56%
P/E -6.61x -7.27x -1.45x -2.23x -4.54x -7.99x
PBR 2.81x 6.76x 1.84x 2.67x 5.52x 8.38x
PEG -0x -0.6x -0.37x 0.1x 0.1x 0.2x
Capitalization / Revenue 10.8x 6.89x 5.84x 4.24x 2.27x 1.36x
EV / Revenue 7.94x 7.61x 8.75x 7x 4.45x 2.82x
EV / EBITDA -7.55x -13.8x -3.12x -4.86x -10.1x -13.1x
EV / EBIT -5.47x -8.79x -2.8x -3.91x -7.29x -9x
EV / FCF -4.59x -10.4x -1.82x -3.63x -4.42x -6.48x
FCF Yield -21.8% -9.58% -55% -27.6% -22.6% -15.4%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -0.69 -0.77 -0.8 -0.5449 -0.2675 -0.152
Distribution rate - - - - - -
Net sales 1 15.3 29.57 9.965 14.36 26.89 44.71
EBITDA 1 -16.1 -16.3 -27.9 -20.71 -11.86 -9.61
EBIT 1 -22.2 -25.6 -31.1 -25.7 -16.41 -14.03
Net income 1 -24.69 -27.9 -33.76 -25.86 -14.45 -10.26
Net Debt 1 -44.3 21.43 28.97 39.6 58.66 65.31
Reference price 2 4.560 5.600 1.160 1.215 1.215 1.215
Nbr of stocks (in thousands) 36,359 36,359 50,152 50,152 - -
Announcement Date 1/5/24 13/5/25 28/4/26 - - -
1EUR in Million2EUR
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
-2.23x7x-4.86x-.--% 70.32M
19.21x10.87x14.19x3.68% 104B
15.91x4.66x7.24x5.47% 30.81B
-20.84x7.61x16.09x5.36% 20.01B
15.66x57.4x16.64x3.15% 11.64B
23.51x - - 2.92% 11.55B
43.08x3.91x14.1x4.42% 8.17B
17.47x7.78x14.24x2.55% 7.9B
20.15x - - 1.53% 5.9B
Average 14.66x 14.18x 11.09x 3.23% 22.21B
Weighted average by Cap. 15.66x 11.99x 13.37x 3.97%

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

  1. Stock Market
  2. Stocks
  3. H2A Stock
  4. Valuation H2APEX Group SCA
LAST HOURS | 40% Discount: The Best Subscriber-Only Tools to Unlock Hidden Opportunities!
d
:
:
SEIZE THE OFFER!