| Size & multiples | |||
| Market Cap | €546.8M | Enterprise Value | €978.7M |
| P/E (TTM) | 6.44× | PEG (trailing) | 0.32× |
| P/S | 0.55× | P/FCF | — |
| EV/EBITDA | 3.43× | EV/EBIT | 7.51× |
| EV/Sales | 0.99× | EV/FCF | — |
| FCF Yield | −13.05% | Buyback Yield | 0.18% |
| Owner Earnings (TTM) | €222.9M | Owner Earnings Yield | 40.77% |
| Shareholder Yield | 7.03% | ||
| Cost of capital & EVAmethodology → | |||
| Beta (5y monthly) | 0.08 | Risk-free (assumed) | 4.00% |
| Equity risk premium (assumed) | 5.00% | Cost of Equity | 4.40% |
| After-tax Cost of Debt | 5.68% | WACC | 5.03% |
| ROIC | 12.76% | EVA Spread (ROIC−WACC) | 7.72% |
| EVA | €71.2M | ||
FCF sits 132% 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 €1.77 · revenue TTM €985.7M · FCF TTM -€71.3M (in EUR)
Output of a disclosed model whose assumptions may be wrong — research information, not investment advice. See the Disclaimer.
Cheap vs Consumer Discretionary on P/E, EV/EBITDA
P/E 9th · EV/EBITDA 6th percentile in the Consumer Discretionary pool — placement read per multiple; the API emits no single blended figure, so none is shown.
Compared against all 632 Consumer Discretionary 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 | 6.4x | 21.4x | 14.2x–33.6x | 9 ↓cheap |
| EV/EBITDA | 3.4x | 10.6x | 7.1x–15.9x | 6 ↓cheap |
| FCF Yield | -13.0% | 4.3% | -0.4%–8.9% | 14 ↓weak |
| Dividend Yield | 6.8% | 1.8% | 0.7%–3.3% | 93 ↑strong |
| Net Margin | 8.6% | 2.6% | -2.9%–7.3% | 80 ↑strong |
| Operating Margin | 13.2% | 4.4% | -1.2%–10.0% | 83 ↑strong |
| ROE | 18.6% | 8.4% | -4.9%–18.1% | 76 ↑strong |
