Company Valuation: Ion Beam Applications, SA

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 442.3 453.6 336.6 391.6 378.1 489.8 - -
Change - 2.56% -25.79% 16.33% -3.44% 29.55% - -
Enterprise Value (EV) 1 312.3 336 268.2 358.1 430.3 536.6 505.8 476.7
Change - 7.58% -20.17% 33.54% 20.16% 24.7% -5.75% -5.74%
P/E 119x 77.5x -36.9x 42.8x 30x 20.9x 15.2x 10.6x
PBR 3.16x 3.91x 3.17x 3.57x 2.98x 3.6x 3.08x 2.49x
PEG - 1.4x 0x -0x 0.8x 0.2x 0.4x 0.2x
Capitalization / Revenue 1.41x 1.26x 0.79x 0.79x 0.61x 0.77x 0.76x 0.74x
EV / Revenue 1x 0.93x 0.63x 0.72x 0.69x 0.85x 0.79x 0.72x
EV / EBITDA 12.7x 15.6x 13.9x 11.2x 8.71x 10.7x 8.1x 6.1x
EV / EBIT 21.5x 30.4x 41.8x 20.7x 15.7x 15.2x 10.8x 7.58x
EV / FCF - - - - - -224x 6.19x 5.42x
FCF Yield - - - - - -0.45% 16.2% 18.4%
Dividend per Share 2 0.19 0.21 0.17 0.24 0.25 0.3 0.34 0.4133
Rate of return 1.25% 1.35% 1.47% 1.79% 1.93% 1.78% 2.02% 2.45%
EPS 2 0.1286 0.2007 -0.3128 0.3138 0.43 0.8071 1.111 1.585
Distribution rate 148% 105% -54.3% 76.5% 58.1% 37.2% 30.6% 26.1%
Net sales 1 313 361.3 428.7 498.2 620.2 633.4 642.6 660.7
EBITDA 1 24.58 21.57 19.31 32 49.4 50.36 62.46 78.21
EBIT 1 14.51 11.05 6.417 17.3 27.4 35.24 46.8 62.86
Net income 1 3.879 6.057 -9.11 9.3 12.7 22.82 32.74 46.24
Net Debt 1 -130 -117.7 -68.46 -33.5 52.2 46.78 15.92 -13.12
Reference price 2 15.24 15.56 11.54 13.42 12.92 16.84 16.84 16.84
Nbr of stocks (in thousands) 29,020 29,152 29,171 29,181 29,267 29,088 - -
Announcement Date 24/3/22 23/3/23 21/3/24 20/3/25 27/3/26 - - -
1EUR in Million2EUR
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
20.86x0.85x10.66x1.78% 568M
30.98x5.47x20.96x0.3% 230B
36.45x6.54x20.74x0.66% 152B
40.87x10.62x23.48x-.--% 132B
17.48x3.59x11.63x-.--% 67.88B
35.65x7.16x22.63x-.--% 52B
19.58x2.35x11.75x2.61% 51.05B
29.98x5.8x19.77x0.67% 43.38B
72.6x6.92x21.08x-.--% 40.74B
20.86x5.8x14.97x1.11% 34.67B
Average 32.53x 5.51x 17.77x 0.71% 80.39B
Weighted average by Cap. 33.68x 6.37x 19.74x 0.46%

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. IBAB Stock
  4. Valuation Ion Beam Applications, SA