Company Valuation: Fluidra, S.A.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 6,682 2,756 3,579 4,465 4,398 3,551 - -
Change - -58.75% 29.84% 24.77% -1.5% -19.26% - -
Enterprise Value (EV) 1 7,749 4,141 4,794 5,623 5,484 4,593 4,463 4,319
Change - -46.56% 15.76% 17.29% -2.46% -16.26% -2.83% -3.23%
P/E 26.6x 17.1x 31.4x 32.3x 25.3x 20x 14.7x 12.5x
PBR 4.16x 1.62x 2.28x 2.71x 2.76x 2.21x 2.05x 1.9x
PEG - -0.5x -1.1x 1.5x 1x 9.25x 0.4x 0.7x
Capitalization / Revenue 3.06x 1.15x 1.75x 2.12x 2.01x 1.57x 1.49x 1.42x
EV / Revenue 3.54x 1.73x 2.34x 2.68x 2.51x 2.03x 1.87x 1.73x
EV / EBITDA 14.1x 8.09x 10.8x 12.6x 10.9x 8.69x 7.74x 6.94x
EV / EBIT 18.3x 13.6x 20.3x 21.6x 16.4x 14.2x 11x 9.53x
EV / FCF 28.3x 98.8x 13.1x 23.7x 20.2x 20.6x 15.7x 13.4x
FCF Yield 3.53% 1.01% 7.61% 4.22% 4.95% 4.86% 6.39% 7.46%
Dividend per Share 2 0.4 0.85 0.7 0.55 0.65 0.6698 0.7644 0.8525
Rate of return 1.14% 5.85% 3.71% 2.34% 2.81% 3.58% 4.09% 4.56%
EPS 2 1.324 0.8481 0.6002 0.7273 0.9167 0.9365 1.272 1.493
Distribution rate 30.2% 100% 117% 75.6% 70.9% 71.5% 60.1% 57.1%
Net sales 1 2,187 2,389 2,051 2,102 2,184 2,268 2,385 2,503
EBITDA 1 549 512 445 447.4 501 528.7 576.6 622.1
EBIT 1 424.3 304.3 236.1 259.7 334 322.7 404.9 453.3
Net income 1 252 159.9 113.8 138.1 176 179.2 243.1 285.4
Net Debt 1 1,067 1,385 1,215 1,158 1,087 1,042 911.9 767.8
Reference price 2 35.20 14.52 18.85 23.52 23.16 18.70 18.70 18.70
Nbr of stocks (in thousands) 189,828 189,816 189,848 189,840 189,892 189,893 - -
Announcement Date 2/28/22 2/27/23 2/29/24 2/27/25 2/26/26 - - -
1EUR in Million2EUR
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
33.78x2.43x14.65x1.84% 10.56B
18.74x1.56x13.1x2.52% 7.29B
-209.66x10.02x-737.35x - 6.93B
21.37x2.17x12.49x1.1% 5B
18.34x1.11x8.82x2.37% 4.82B
34.04x0.89x8.05x1.13% 4.39B
19.96x2.04x8.76x3.54% 4.01B
20.09x0.44x7.77x2.9% 3.8B
15.43x0.61x6.99x3.62% 3.57B
Average -3.10x 2.36x -72.97x 2.38% 5.6B
Weighted average by Cap. -8.00x 2.75x -91.87x 2.25%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Fluidra, S.A.

Historical PBR trend

Valuation ratios - PBR - Fluidra, S.A.

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Fluidra, S.A.

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Fluidra, S.A.


Year-on-year evolution of the Yield

Valuation ratios - Yield - Fluidra, S.A.