Search companies

Find a company by ticker or name

Valuation

Model-based estimates, not advice. The DCF is the discounted-cash-flow value per share; compare it with the price, not as a target.

DCF fair value
+3845.2%
€595.72
vs €15.10 price
Levered DCF
€303.43
After debt service
Piotroski score
4 / 9
Average
Altman Z-score
2.39
Grey zone
Rating
B
Overall 3 / 5
Ratios by fiscal year

Margins and yields are shares of revenue, equity or price; multiples are ×.

MetricFY2025FY2024FY2023FY2022FY2021FY2020FY2019FY2018
P/E19.35×16.21×4.81×-3.49×-11.46×-1.85×8.57×-5.52×
P/B0.28×0.26×0.26×0.25×0.31×0.17×0.2×0.3×
P/S0.15×0.14×0.14×0.12×0.18×0.11×0.13×0.19×
EV / EBITDA1.62×1.55×1.84×42.61×4.51×-15.09×2.68×17.25×
Gross margin4.9%29.0%35.2%29.1%28.6%28.6%28.5%29.0%
Operating margin1.5%1.9%3.4%-3.2%-1.3%-5.8%2.7%-5.7%
Net margin0.8%0.9%2.8%-3.6%-1.6%-6.1%1.5%-3.5%
Current ratio2.69×2.51×2.61×2.27×2.2×2.28×2.46×2.14×
Debt / equity0.35×0.37×0.38×0.3×0.31×0.3×0.2×0.23×
Interest coverage2.25×3.1×8.24×-14.93×-6.55×-21.98×15.12×-25.23×
Dividend yield10.2%7.1%0.0%0.0%0.0%0.0%0.0%52.4%
Payout ratio198.8%115.0%0.0%0.0%0.0%0.0%0.0%-289.1%
Key metrics by fiscal year
MetricFY2025FY2024FY2023FY2022FY2021FY2020FY2019FY2018
Return on equity1.4%1.6%5.4%-7.1%-2.7%-9.3%2.4%-5.5%
Return on invested capital1.3%1.5%4.3%-4.6%-1.6%-6.4%1.0%-6.4%
Return on assets0.8%0.9%3.1%-4.1%-1.6%-5.7%1.5%-3.5%
Free cash flow yield10.0%52.3%51.3%-1.0%-6.5%20.8%8.3%-20.6%
Earnings yield5.1%6.2%20.8%-28.6%-8.7%-54.1%11.7%-18.1%
Enterprise value€16.6M€13.9M€18.5M€22.8M€29.3M€19.2M€18.7M€31M
Net debt / EBITDA0.16×-0.03×0.42×18.76×1.91×-7.44×0.89×6.78×
Cash conversion cycle (days)99113124123129132142149