Company Valuation: Spartoo

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 71.7 12.12 7.439 6.76 5.585 3.737 - -
Change - -83.1% -38.6% -9.14% -17.38% -33.09% - -
Enterprise Value (EV) 1 63 27.02 19.14 12.26 9.885 10.34 9.737 11.44
Change - -57.12% -29.16% -35.95% -19.37% 4.57% -5.8% 17.46%
P/E 49.4x -2.66x -4.11x -2.85x - -2.28x -4.1x 10.3x
PBR 1.87x 0.36x - 0.22x - - - -
PEG - 0x 0.1x -0.1x - - 0.1x -0x
Capitalization / Revenue 0.48x 0.08x 0.05x 0.05x 0.05x 0.03x 0.03x 0.03x
EV / Revenue 0.42x 0.18x 0.13x 0.09x 0.08x 0.09x 0.09x 0.1x
EV / EBITDA 11.5x -22.5x 10.1x 6.81x 4.3x -25.8x - 19.1x
EV / EBIT 22.7x -5.75x -23.9x -30.6x -49.4x -6.46x -13.9x -
EV / FCF -10.3x -1.22x 6.02x 2x 7.95x -7.95x 3.74x 8.8x
FCF Yield -9.75% -81.8% 16.6% 49.9% 12.6% -12.6% 26.7% 11.4%
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 0.08 -0.25 -0.1 -0.13 - -0.09 -0.05 0.02
Distribution rate - - - - - - - -
Net sales 1 150.3 149.1 142.9 130.5 122.5 115.3 109.8 112.7
EBITDA 1 5.5 -1.2 1.9 1.8 2.3 -0.4 - 0.6
EBIT 1 2.777 -4.7 -0.8 -0.4 -0.2 -1.6 -0.7 -
Net income 1 1.524 -4.6 -1.9 -2.3 -1.5 -2.4 -1.6 -0.9
Net Debt 1 -8.7 14.9 11.7 5.5 4.3 6.6 6 7.7
Reference price 2 3.9500 0.6660 0.4110 0.3700 0.3060 0.2050 0.2050 0.2050
Nbr of stocks (in thousands) 18,152 18,192 18,101 18,269 18,252 18,229 - -
Announcement Date 21/3/22 20/3/23 18/3/24 24/3/25 23/3/26 - - -
1EUR in Million2EUR
Estimates

P/E, Detailed evolution



P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- 0.09x-25.84x - 4.17M
20.24x3.44x12.96x-.--% 2,804B
30.24x2.13x15.56x2.87% 63.49B
11.13x0.1x4.41x3.52% 39.12B
-21.58x0.67x40.2x-.--% 29.2B
8.79x0.27x7.33x - 22.02B
76.23x6.67x35.04x0.19% 17.44B
16.21x1.39x9.51x3.09% 16.69B
36.46x2.64x18.21x0.7% 15.86B
1137.42x1.24x19.15x0.06% 15.29B
Average 146.13x 1.86x 13.65x 1.3% 302.3B
Weighted average by Cap. 25.89x 3.31x 13.29x 0.13%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Spartoo

Historical PBR trend

Valuation ratios - PBR - Spartoo

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Spartoo

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Spartoo