Company Valuation: INVOLYS S.A.

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 45.12 47.76 39.78 33.68 36.83 69.65
Change - 5.85% -16.71% -15.34% 9.35% 89.13%
Enterprise Value (EV) 1 75.7 69.34 65.39 53.97 56.22 86.06
Change - -8.4% -5.69% -17.47% 4.18% 53.07%
P/E 110x 12,480x -433x - -301x 607x
PBR 0.48x 0.74x 0.44x - 0.41x 0.78x
PEG - -126x 0x - - -3x
Capitalization / Revenue 1.04x 0.92x 0.79x 0.73x 0.79x 1.53x
EV / Revenue 1.75x 1.34x 1.3x 1.17x 1.2x 1.89x
EV / EBITDA 23.4x - 12.8x 23.4x 24.9x 106x
EV / EBIT 26.4x 23.4x 14.3x 30.6x 33.8x 278x
EV / FCF - - - - - -
FCF Yield - - - - - -
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 1.07 0.01 -0.24 - -0.32 0.3
Distribution rate - - - - - -
Net sales 1 43.33 51.83 50.3 46.2 46.89 45.56
EBITDA 1 3.239 - 5.117 2.311 2.261 0.8119
EBIT 1 2.864 2.964 4.57 1.764 1.664 0.3091
Net income 1 0.4109 0.00543 -0.0912 0.6887 -0.1235 0.1162
Net Debt 1 30.57 21.58 25.61 20.29 19.4 16.41
Reference price 2 117.90 124.80 103.95 88.00 96.23 182.00
Nbr of stocks (in thousands) 383 383 383 383 383 383
Announcement Date 6/25/21 4/29/22 5/2/23 5/1/24 5/30/25 5/25/26
1MAD in Million2MAD
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 5.52M
23.31x6.29x11.23x1.37% 430B
27.04x5.42x17.11x1.4% 256B
95.8x9.33x24.97x-.--% 153B
-6.32x112.62x1333.94x-.--% 51.08B
38.8x3.63x13.37x0.18% 47.98B
30.39x11.81x19.35x-.--% 24.78B
35.7x2.37x21.54x-.--% 19.7B
117.52x11.3x48.19x-.--% 17.05B
-216x3.82x12.79x - 13.98B
Average 16.25x 18.51x 166.94x 0.37% 101.3B
Weighted average by Cap. 33.14x 11.87x 82.63x 0.96%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA


  1. Stock Market
  2. Stocks
  3. INV Stock
  4. Valuation INVOLYS S.A.