| Size & multiples | |||
| Market Cap | €49.0M | Enterprise Value | €112.8M |
| P/E (TTM) | — | PEG (trailing) | — |
| P/S | 0.22× | P/FCF | 28.80× |
| EV/EBITDA | 7.14× | EV/EBIT | 26.85× |
| EV/Sales | 0.50× | EV/FCF | 66.33× |
| FCF Yield | 3.47% | Buyback Yield | 2.04% |
| Owner Earnings (TTM) | €2.9M | Owner Earnings Yield | 5.92% |
| Shareholder Yield | — | ||
| Cost of capital & EVAmethodology → | |||
| Beta (5y monthly) | 0.51 | Risk-free (assumed) | 4.00% |
| Equity risk premium (assumed) | 5.00% | Cost of Equity | 6.56% |
| After-tax Cost of Debt | — | WACC | — |
| ROIC | 1.64% | EVA Spread (ROIC−WACC) | — |
| EVA | — | ||
FCF sits 41% 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 -€0.23 · revenue TTM €227.5M · FCF TTM €1.7M (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 EV/EBITDA
EV/EBITDA 25th 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 |
|---|---|---|---|---|
| EV/EBITDA | 7.1x | 10.8x | 7.3x–16.1x | 25 ↓cheap |
| FCF Yield | 3.5% | 4.3% | -0.3%–8.8% | 44 ↓weak |
| Dividend Yield | 0.0% | 1.8% | 0.7%–3.2% | 6 ↓weak |
| Net Margin | -2.2% | 2.6% | -2.9%–7.3% | 27 ↓weak |
| Operating Margin | 1.8% | 4.4% | -1.2%–10.0% | 37 ↓weak |
| ROE | -4.1% | 8.4% | -4.9%–18.1% | 26 ↓weak |
