Company Valuation: Monbat AD

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 156 230 180 148.8 103.2 74.15
Change - 47.47% -21.73% -17.35% -30.64% -28.16%
Enterprise Value (EV) 1 323.8 404.9 373.8 347.7 284.5 230.1
Change - 25.02% -7.68% -6.98% -18.16% -19.12%
P/E 121x 77x 39.7x 13.9x 39.8x 37x
PBR 0.74x 1.1x 0.87x 0.7x 0.49x 0.36x
PEG - 1x 0.8x 0x -0.5x -1.6x
Capitalization / Revenue 0.52x 0.62x 0.48x 0.39x 0.27x 0.18x
EV / Revenue 1.07x 1.09x 0.99x 0.91x 0.74x 0.57x
EV / EBITDA 9.98x 14.8x 11.5x 9.21x 7.81x 6.76x
EV / EBIT 22.3x 49x 26.6x 19.5x 18.5x 18.4x
EV / FCF -28.9x -37.7x -12x -112x 9.22x 7.8x
FCF Yield -3.46% -2.65% -8.36% -0.89% 10.9% 12.8%
Dividend per Share 2 0.1795 0.141 0.1026 - - -
Rate of return 4.49% 2.39% 2.22% - - -
EPS 2 0.033 0.0767 0.1163 0.275 0.0663 0.0514
Distribution rate 545% 184% 88.2% - - -
Net sales 1 302.7 373 375.8 383.8 385.4 403
EBITDA 1 32.45 27.35 32.45 37.75 36.44 34.06
EBIT 1 14.52 8.27 14.04 17.84 15.37 12.49
Net income 1 1.285 2.989 4.534 10.71 2.583 2.001
Net Debt 1 167.9 174.8 193.7 198.9 181.3 156
Reference price 2 4.000 5.900 4.620 3.814 2.640 1.900
Nbr of stocks (in thousands) 38,989 38,989 38,971 38,956 38,956 38,956
Announcement Date 29/4/21 1/5/22 3/5/23 29/2/24 25/4/25 30/4/26
1BGN in Million2BGN
Estimates


P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - - 42.71M
25.02x2.97x16.24x2.06% 233B
14.13x1.74x7.89x3.62% 204B
38.45x5.65x23.79x1.02% 168B
48.72x6.52x29.22x1.02% 162B
26.59x3.47x15.93x1.83% 161B
30.89x4.44x21.76x0.87% 103B
96.27x11.92x68.16x0.33% 99.28B
40.8x6.71x26.94x0.1% 94.9B
32.58x4.04x21.69x1.05% 94.45B
Average 39.27x 5.28x 25.74x 1.32% 131.86B
Weighted average by Cap. 35.65x 4.75x 22.97x 1.58%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Monbat AD

Historical PBR trend

Valuation ratios - PBR - Monbat AD

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Monbat AD

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Monbat AD