Company Valuation: Louis plc

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 40.99 31.78 31.78 29.24 23.72 58.03
Change - -22.47% 0% -7.97% -18.9% 144.66%
Enterprise Value (EV) 1 314.3 310 319.5 312.8 328.1 382.3
Change - -1.38% 3.07% -2.12% 4.91% 16.5%
P/E 3.2x -1.05x -3.58x -81.9x 6.08x 8.3x
PBR 0.98x 19.4x -3.49x -3.09x 4.34x 2.08x
PEG - 0x 0.1x 0.9x -0x 0.1x
Capitalization / Revenue 2.46x 0.71x 0.32x 0.26x 0.19x 0.42x
EV / Revenue 18.9x 6.9x 3.26x 2.74x 2.56x 2.76x
EV / EBITDA -6.45x -278x 22.4x 15.1x 11.2x 12.4x
EV / EBIT -5.1x -52.3x 34.3x 19.7x 13.4x 14.8x
EV / FCF 10.4x -26.4x 49.1x 138x 22.5x -11.5x
FCF Yield 9.61% -3.78% 2.04% 0.72% 4.44% -8.66%
Dividend per Share 2 - 0.0222 - - - -
Rate of return - 32.2% - - - -
EPS 2 0.0278 -0.0658 -0.0193 -0.000775 0.00847 0.0152
Distribution rate - -33.8% - - - -
Net sales 1 16.68 44.94 98.01 114.2 128.1 138.6
EBITDA 1 -48.73 -1.117 14.24 20.73 29.26 30.94
EBIT 1 -61.63 -5.931 9.303 15.92 24.53 25.79
Net income 1 12.81 -30.28 -8.88 -0.357 3.901 6.989
Net Debt 1 273.4 278.2 287.8 283.5 304.4 324.3
Reference price 2 0.0890 0.0690 0.0690 0.0635 0.0515 0.1260
Nbr of stocks (in thousands) 460,547 460,547 460,547 460,547 460,547 460,547
Announcement Date 26/4/21 2/5/22 27/4/23 25/4/24 2/5/25 30/4/26
1EUR in Million2EUR
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
13.71x2.63x9.74x2.65% 23.53B
7x3.79x7.93x0.9% 21.54B
-53.05x0.43x38.7x-.--% 16.86B
12.41x1.8x5.7x4.46% 11.09B
12.42x1.54x7.88x3.41% 8.2B
12.79x1.95x12.63x2.29% 6.59B
9.86x1.94x10.86x2.04% 5.66B
16.29x4.12x11.52x3.1% 5.25B
Average 3.93x 2.28x 13.12x 2.36% 12.34B
Weighted average by Cap. 0.45x 2.32x 14.03x 2.05%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Louis plc

Historical PBR trend

Valuation ratios - PBR - Louis plc

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Louis plc

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Louis plc