| Size & multiples | |||
| Market Cap | €58.7M | Enterprise Value | €325.1M |
| P/E (TTM) | 7.40× | PEG (trailing) | — |
| P/S | 0.08× | P/FCF | 2.67× |
| EV/EBITDA | 2.96× | EV/EBIT | 5.38× |
| EV/Sales | 0.44× | EV/FCF | 14.78× |
| FCF Yield | 37.46% | Buyback Yield | — |
| Owner Earnings (TTM) | €7.9M | Owner Earnings Yield | 13.52% |
| Shareholder Yield | — | ||
| Cost of capital & EVAmethodology → | |||
| Beta (5y monthly) | −0.09 | Risk-free (assumed) | 4.00% |
| Equity risk premium (assumed) | 5.00% | Cost of Equity | 3.56% |
| After-tax Cost of Debt | 5.00% | WACC | 4.80% |
| ROIC | 4.71% | EVA Spread (ROIC−WACC) | −0.09% |
| EVA | -€776,887 | ||
FCF runs above owner earnings — under-maintenance or a working-capital release is flattering current cash.
Flows latest annual · EPS TTM €8.11 · revenue TTM €741.7M · FCF TTM €22.0M (in EUR)
Output of a disclosed model whose assumptions may be wrong — research information, not investment advice. See the Disclaimer.
This peer scope is suppressed: no sector classification for this name. Placement against too small or unformable a pool would read like a statistic without being one.
