Company Valuation: Neo Performance Materials Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025 2026 2027
Capitalization 1 405.3 651.6 320.6 245.1 231.8 597 597 -
Change - 60.76% -50.8% -23.54% -5.41% 157.51% 0% -
Enterprise Value (EV) 1 339.1 572.1 223.1 187.6 219.6 609 615 615
Change - 68.71% -61% -15.89% 17.05% 177.3% 0.99% 0%
P/E ratio -7.02x 17.6x 11.6x - - 44.9x 35.4x 23.5x
PBR - - - - - - - -
PEG - -0x -0.4x - - - 1.3x 0.5x
Capitalization / Revenue 1.17x 1.21x 0.5x 0.43x 0.49x 1.28x 1.2x 1.1x
EV / Revenue 0.98x 1.06x 0.35x 0.33x 0.46x 1.3x 1.23x 1.13x
EV / EBITDA 11.7x 6.98x 2.82x 5.04x 3.41x 8.76x 8.54x 7.64x
EV / EBIT -6.09x 8.66x 3.81x 16.8x - 21.7x 14.1x 11x
EV / FCF 15.9x 7.9x -16.3x 9.43x -13.9x -36x 15.2x 14.5x
FCF Yield 6.27% 12.7% -6.12% 10.6% -7.2% -2.77% 6.56% 6.88%
Dividend per Share 2 0.3194 0.3129 0.2946 0.2956 0.2796 0.285 0.285 0.4
Rate of return 2.95% 1.95% 4.15% 5.12% 5.04% 1.99% 1.99% 2.79%
EPS 2 -1.54 0.91 0.61 - - 0.32 0.405 0.61
Distribution rate -20.7% 34.4% 48.3% - - 89.1% 70.4% 65.6%
Net sales 1 346.7 539.3 640.3 571.5 475.8 467.9 498.5 544.3
EBITDA 1 28.87 81.92 79.03 37.22 64.4 69.53 71.99 80.45
EBIT 1 -55.66 66.05 58.61 11.17 - 28.12 43.68 55.85
Net income 1 -57.93 35.18 25.95 -8.442 - 8.632 17.2 26.12
Net Debt 1 -66.26 -79.56 -97.49 -57.48 -12.22 12 18 18
Reference price 2 10.81 16.03 7.09 5.78 5.55 14.35 14.35 14.35
Nbr of stocks (in thousands) 37,481 40,663 45,197 42,425 41,752 41,599 41,599 -
Announcement Date 3/22/21 3/10/22 3/29/23 3/15/24 3/18/25 - - -
1USD in Million2USD
Estimates

P/E ratio, Detailed evolution

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- 1.3x8.76x1.99% 597M
23.13x2.38x13x0.83% 21.17B
61.1x - - 1.12% 8.79B
146.03x - - - 8.46B
27.68x1.85x12.19x0.97% 7.91B
23.59x0.31x10.72x1.18% 7.81B
34.83x - - - 7.63B
15.52x1.79x5.73x2.4% 7.45B
Average 47.41x 1.53x 10.08x 1.42% 8.73B
Weighted average by Cap. 44.01x 1.82x 11.20x 1.18%
See all sector valuations

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

Year-on-year evolution of the Yield

  1. Stock Market
  2. Equities
  3. NEO Stock
  4. Valuation Neo Performance Materials Inc.