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.($)
- - - - 7.34K
25.41x1.03x12.36x-.--% 44.04B
20.66x0.99x9.58x2.52% 20.28B
16.13x0.65x10.66x-.--% 17.82B
18.29x3.71x11.9x5.44% 11.99B
21.16x8.86x17.75x4.51% 10.5B
68.33x2.64x10.42x-.--% 8.11B
38.29x1.35x13.22x0.84% 6.35B
40.19x1.19x9.1x0.29% 5.46B
30.7x12.11x - 1.89% 4.23B
Average 31.02x 3.61x 11.88x 1.72% 12.88B
Weighted average by Cap. 26.51x 2.35x 11.85x 1.39%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA