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
-677.5%
-€12.13
vs €2.10 price
Levered DCF
-€11.42
After debt service
Piotroski score
3 / 9
Weak
Altman Z-score
1.39
Distress zone
Rating
B
Overall 3 / 5
Ratios by fiscal year

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

MetricFY2025FY2024FY2023FY2022FY2021FY2020FY2019FY2018
P/E79.01×6.36×8.15×10.71×21.92×293.75×63.14×-90.5×
P/B1.16×1×1.23×2.18×3.15×1.94×2.6×8.45×
P/S1.62×0.78×0.76×1.33×1.85×1.19×1.3×1.57×
EV / EBITDA35.07×4.29×3.64×5.33×7.77×7.64×5.79×8.7×
Gross margin5.1%38.9%65.0%67.3%22.9%17.3%23.3%54.8%
Operating margin1.9%16.6%15.0%19.0%14.3%4.3%6.7%-6.9%
Net margin2.0%12.5%9.3%12.2%8.3%0.4%2.1%-1.7%
Current ratio1.57×2.43×2.53×2.58×4.57×2.78×1.73×0.83×
Debt / equity0.78×0.42×0.69×0.92×1.36×1.04×0.66×1.83×
Interest coverage0.73×6.51×5.37×8×6.8×1.88×5.79×-3.64×
Dividend yield0.0%0.0%0.0%0.0%0.0%0.0%0.0%0.0%
Payout ratio0.0%0.0%0.0%0.0%0.0%0.0%0.0%0.0%
Key metrics by fiscal year
MetricFY2025FY2024FY2023FY2022FY2021FY2020FY2019FY2018
Return on equity1.5%15.9%15.1%20.0%14.2%0.7%4.1%-9.3%
Return on invested capital0.7%12.3%10.5%11.7%6.6%0.8%3.1%-11.0%
Return on assets0.7%9.6%7.3%8.1%4.9%0.2%1.7%-1.7%
Free cash flow yield-102.7%3.3%12.2%0.0%13.0%-7.0%-2.7%14.0%
Earnings yield1.3%15.9%12.3%9.2%4.5%0.3%1.6%-1.1%
Enterprise value€107.4M€20.3M€16.6M€26.2M€25.7M€15.4M€18.8M€24.9M
Net debt / EBITDA13.38×0.62×-0.28×-0.23×-0.43×0.29×-0.19×1.31×
Cash conversion cycle (days)2812181761541061578125