| Size & multiples | |||
| Market Cap | €58.7M | Enterprise Value | €51.4M |
| P/E (TTM) | 59.33× | PEG (trailing) | — |
| P/S | 0.19× | P/FCF | — |
| EV/EBITDA | 2.03× | EV/EBIT | 3.13× |
| EV/Sales | 0.17× | EV/FCF | — |
| FCF Yield | −13.81% | Buyback Yield | — |
| Owner Earnings (TTM) | €7.6M | Owner Earnings Yield | 12.89% |
| Shareholder Yield | — | ||
| Cost of capital & EVAmethodology → | |||
| Beta (5y monthly) | 0.53 | Risk-free (assumed) | 4.00% |
| Equity risk premium (assumed) | 5.00% | Cost of Equity | 6.64% |
| After-tax Cost of Debt | 53.14% | WACC | 16.65% |
| ROIC | 19.92% | EVA Spread (ROIC−WACC) | 3.27% |
| EVA | €1.5M | ||
FCF sits 207% below owner earnings — spending above maintenance (growth capex) or absorbing working capital, so FCF understates the steady-state cash the business throws off.
Flows latest annual · EPS TTM €0.06 · revenue TTM €306.9M · FCF TTM -€8.1M (in EUR)
Output of a disclosed model whose assumptions may be wrong — research information, not investment advice. See the Disclaimer.
Cheap vs Industrials on EV/EBITDA; rich on P/E
P/E 86th · EV/EBITDA 2nd percentile in the Industrials pool — placement read per multiple; the API emits no single blended figure, so none is shown.
Compared against all 858 Industrials names we cover — one sector-wide pool, so the median skews toward smaller (often unprofitable) companies. Try the Size band for a cap-matched read.
| Metric | This (FY) | Peer median | IQR (25–75) | %ile |
|---|---|---|---|---|
| P/E | 59.3x | 24.4x | 14.4x–40.4x | 86 ↑rich |
| EV/EBITDA | 2.0x | 13.4x | 8.3x–20.4x | 2 ↓cheap |
| FCF Yield | -13.8% | 4.0% | -0.3%–7.8% | 11 ↓weak |
| Net Margin | 0.4% | 4.7% | 0.0%–9.9% | 26 ↓weak |
| Operating Margin | 5.3% | 7.2% | 1.4%–13.5% | 41 ↓weak |
| ROE | 3.1% | 10.4% | 1.7%–18.0% | 28 ↓weak |
