Company Valuation: Adomos

Data adjusted to current consolidation scope
Fiscal Period: December 2019 2020 2021 2022 2023
Market Cap 1 - - - - -
Change - - - - -
Enterprise Value (EV) 1 - - - - -
Change - - - - -
P/E - - - - -
PBR - - - - -
PEG - - - - -
Capitalization / Revenue - - - - -
EV / Revenue - - - - -
EV / EBITDA - - - - -
EV / EBIT - - - - -
EV / FCF - - - - -
FCF Yield - - - - -
Dividend per Share 2 - - - - -
Rate of return - - - - -
EPS 2 - - - - -
Distribution rate - - - - -
Net sales 1 11.13 7.85 6.184 5.648 1.19
EBITDA 1 5.17 1.394 1.804 0.969 -1.175
EBIT 1 2.465 -1.822 -1.928 -3.175 -6.134
Net income 1 1.967 -2.07 -2.098 -3.27 -6.206
Net Debt 1 2.555 2.749 3.097 2.972 6.297
Reference price 2 32,949,950.0000 19,199,950.0000 4,260,000.0000 180,000.0000 1,625,000.0000
Nbr of stocks (in thousands) - - - - -
Announcement Date 1/11/23 4/29/22 4/29/22 5/3/23 5/22/24
1EUR in Million2EUR
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 3.66K
25.34x0.99x11.92x-.--% 42.51B
21.78x0.93x8.72x2.22% 19.41B
14.67x0.63x10.43x-.--% 16.33B
17.8x3.6x11.53x5.6% 11.62B
20.72x8.65x16.41x4.5% 10.35B
43.13x2.49x9.76x-.--% 7.82B
37.27x1.33x12.92x0.87% 6.18B
31.29x1.06x8.13x0.31% 5.02B
34.58x14.35x - 1.83% 4.36B
Average 27.40x 3.78x 11.23x 1.7% 12.36B
Weighted average by Cap. 24.57x 2.40x 11.30x 1.37%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA