Company Valuation: Vipom AD

Data adjusted to current consolidation scope
Fiscal Period: December 2019 2020 2021 2022 2023 2024
Market Cap 1 1.187 1.495 1.095 2.243 2.393 2.249
Change - 25.99% -26.79% 104.88% 6.71% -6.02%
Enterprise Value (EV) 1 -0.5324 -0.339 -0.7915 0.002554 1.828 1.731
Change - 36.33% -133.45% 100.32% 71,467.6% -5.31%
P/E -11.5x -10.2x -10x 23.4x -4.61x -6.66x
PBR 0.3x 0.2x 0.15x 0.29x 0.34x 0.34x
PEG - 0.4x 0.4x -0x 0x 0.2x
Capitalization / Revenue 0.41x 0.49x 0.4x 0.54x 0.81x 0.63x
EV / Revenue -0.19x -0.11x -0.29x 0x 0.62x 0.48x
EV / EBITDA -7.95x -3.42x -6.88x 0.01x -4.85x -8.53x
EV / EBIT 3.27x 2.73x 11.8x 0.02x -3.53x -5.28x
EV / FCF -0.55x -1.51x -8.12x 0.01x -1.37x 9.56x
FCF Yield -183% -66.3% -12.3% 15,137% -73% 10.5%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -0.6787 -0.4881 -0.3644 0.3209 -1.735 -1.127
Distribution rate - - - - - -
Net sales 1 2.875 3.044 2.736 4.145 2.959 3.579
EBITDA 1 0.067 0.099 0.115 0.305 -0.377 -0.203
EBIT 1 -0.163 -0.124 -0.067 0.164 -0.518 -0.328
Net income 1 -0.203 -0.146 -0.109 0.096 -0.519 -0.337
Net Debt 1 -1.719 -1.834 -1.886 -2.24 -0.565 -0.518
Reference price 2 7.800 5.000 3.660 7.500 8.000 7.500
Nbr of stocks (in thousands) 152 299 299 299 299 299
Announcement Date 30/4/20 28/4/21 21/4/22 15/6/24 15/6/24 28/4/25
1BGN in Million2BGN
Estimates

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - - 1.56M
31.72x4.88x18.19x1.31% 16.57B
24.17x5.05x15.75x1.54% 12.66B
20.77x2.33x13.03x1.09% 10.29B
22.82x2.07x13.29x1.13% 4.57B
17.1x1.84x8.3x0.99% 4.38B
20.17x3.1x11.51x-.--% 3.21B
32.52x3.4x17.37x - 2.24B
9.37x0.37x3.13x3.52% 1.75B
42.99x - - 0.65% 1.59B
Average 24.62x 2.88x 12.57x 1.28% 5.73B
Weighted average by Cap. 25.27x 3.67x 14.61x 1.26%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

LAST HOURS | 40% Discount: The Best Subscriber-Only Tools to Unlock Hidden Opportunities!
d
:
:
SEIZE THE OFFER!