Switch theme
Sign up to access all valuation multiples
Medios AG is engaged as a wholesaler for pharmaceutical medicinal products. The operating segments of the company includes: Patient-Specific Therapies: This area includes the compounding of medications on behalf of pharmacies in Germany. Pharmaceautical Supply: Medios is speciality pharma supplier company in germany, producing it own production facilities, hospitals, and Pharmacies. International Business: It includes all business and activities happening in international business.
2016
1.0K+
LTM Revenue $2.2B
LTM EBITDA $88.1M
$496M
Benchmark forward-looking revenue and EBITDA valuation multiples across generative AI, climate tech, semiconductors, online marketplaces, vertical SaaS and 220 more verticals.
Medios has a last 12-month revenue (LTM) of $2.2B and a last 12-month EBITDA of $88.1M.
In the most recent fiscal year, Medios achieved revenue of $2.1B and an EBITDA of $71.9M.
Medios expects next 12-month revenue of XXX and NTM EBITDA of XXX
See Medios valuation multiples based on analyst estimates| LTM | NTM | Last FY | FY 2025 | FY 2026 | FY 2027 | |
|---|---|---|---|---|---|---|
| Revenue | $2.2B | XXX | $2.1B | XXX | XXX | XXX |
| Gross Profit | $2.2B | XXX | $170M | XXX | XXX | XXX |
| Gross Margin | 100% | XXX | 8% | XXX | XXX | XXX |
| EBITDA | $88.1M | XXX | $71.9M | XXX | XXX | XXX |
| EBITDA Margin | 4% | XXX | 3% | XXX | XXX | XXX |
| EBIT | $46.2M | XXX | $34.3M | XXX | XXX | XXX |
| EBIT Margin | 2% | XXX | 2% | XXX | XXX | XXX |
| Net Profit | $21.5M | XXX | $14.1M | XXX | XXX | XXX |
| Net Margin | 1% | XXX | 1% | XXX | XXX | XXX |
| Net Debt | XXX | XXX | $107M | XXX | XXX | XXX |
Financial data powered by Morningstar, Inc.
As of May 30, 2025, Medios's stock price is EUR 12 (or $14).
Medios has current market cap of EUR 310M (or $348M), and EV of EUR 442M (or $496M).
See Medios trading valuation data| EV | Market Cap | Price 1D | Price 1M | Price 3M | Price 12M | EPS |
|---|---|---|---|---|---|---|
| $496M | $348M | XXX | XXX | XXX | XXX | $0.92 |
Sign up to access valuation multiples like growth-adjusted P/E, next 12-month EV/Revenue, EBITDA multiples by industry and many more
Start Free TrialAs of May 30, 2025, Medios has market cap of $348M and EV of $496M.
Medios's trades at 0.2x EV/Revenue multiple, and 6.9x EV/EBITDA.
Equity research analysts estimate Medios's 2025E EV/Revenue multiple at XXX and 2025E EV/EBITDA multiple at XXX
Medios has a P/E ratio of 16.2x.
See valuation multiples for Medios and 12K+ public comps| LTM | NTM | Last FY | FY 2025 | FY 2026 | FY 2027 | |
|---|---|---|---|---|---|---|
| Market cap (current) | $348M | XXX | $348M | XXX | XXX | XXX |
| EV (current) | $496M | XXX | $496M | XXX | XXX | XXX |
| EV/Revenue | 0.2x | XXX | 0.2x | XXX | XXX | XXX |
| EV/EBITDA | 5.6x | XXX | 6.9x | XXX | XXX | XXX |
| EV/EBIT | 10.7x | XXX | 14.5x | XXX | XXX | XXX |
| EV/Gross Profit | 0.2x | XXX | n/a | XXX | XXX | XXX |
| P/E | 16.2x | XXX | 24.7x | XXX | XXX | XXX |
| EV/FCF | 7.6x | XXX | 6.6x | XXX | XXX | XXX |
Valuation data powered by FactSet, Inc. and Morningstar, Inc.
Access all public comps and forward-looking valuation multiples like EV/Revenue in 2025, based on equity research analyst estimates.
Start Free TrialMedios's last 12 month revenue growth is 6%
Medios's revenue per employee in the last FY averaged $2.1M, while opex per employee averaged $0.1M for the same period.
Medios's rule of 40 is 9% (metric relevant for SaaS companies only, counted as combined revenue growth rate and EBITDA margin).
Medios's rule of X is 18% (created by Bessemer, rule of X is another metric relevant for SaaS companies only, ~1.5x stronger vs. the traditional Rule of 40, counted as revenue growth rate multiplied by 2.5 plus EBITDA margin).
See operational valuation multiples for Medios and other 12K+ public comps| LTM | NTM | Last FY | FY 2025 | FY 2026 | FY 2027 | |
|---|---|---|---|---|---|---|
| Revenue Growth | 6% | XXX | 5% | XXX | XXX | XXX |
| EBITDA Margin | 4% | XXX | 3% | XXX | XXX | XXX |
| EBITDA Growth | 23% | XXX | 32% | XXX | XXX | XXX |
| Rule of 40 | 9% | XXX | 9% | XXX | XXX | XXX |
| Bessemer Rule of X | XXX | XXX | 18% | XXX | XXX | XXX |
| Revenue per Employee | XXX | XXX | $2.1M | XXX | XXX | XXX |
| Opex per Employee | XXX | XXX | $0.1M | XXX | XXX | XXX |
| S&M Expenses to Revenue | XXX | XXX | 0% | XXX | XXX | XXX |
| G&A Expenses to Revenue | XXX | XXX | n/a | XXX | XXX | XXX |
| R&D Expenses to Revenue | XXX | XXX | n/a | XXX | XXX | XXX |
| Opex to Revenue | XXX | XXX | 6% | XXX | XXX | XXX |
Valuation data powered by FactSet, Inc. and Morningstar, Inc.
Benchmark public comps and private revenue and EBITDA valuation multiples across GRC software, cloud infrastructure, DevOps, online marketplaces and so much more!
| EV/Revenue | EV/EBITDA | |||||
|---|---|---|---|---|---|---|
| 2025E | 2026E | 2027E | 2025E | 2026E | 2027E | |
| Ghitha Holding | XXX | XXX | XXX | XXX | XXX | XXX |
| Acomo | XXX | XXX | XXX | XXX | XXX | XXX |
| Sligro Food Group | XXX | XXX | XXX | XXX | XXX | XXX |
| Metcash | XXX | XXX | XXX | XXX | XXX | XXX |
| Reece | XXX | XXX | XXX | XXX | XXX | XXX |
| XXXXXXXX | XXX | XXX | XXX | XXX | XXX | XXX |
| XXXXXXXX | XXX | XXX | XXX | XXX | XXX | XXX |
Valuation data powered by FactSet, Inc.
Medios acquired XXX companies to date.
Last acquisition by Medios was XXXXXXXX, XXXXX XXXXX XXXXXX . Medios acquired XXXXXXXX for XXX (EV/Revenue multiple of XXX ).
See M&A valuation multiples| Acquired Company | EV | EV/Revenue | EV/EBITDA |
|---|---|---|---|
| XXXXXXXXX | XXX | XXX | XXX |
| XXXXXXXXX | XXX | XXX | XXX |
| XXXXXXXXX | XXX | XXX | XXX |
| XXXXXXXXX | XXX | XXX | XXX |
| XXXXXXXXX | XXX | XXX | XXX |
Sign up to see revenue and EBITDA valuation multiples for 60K+ M&A deals.
Start Free Trial| When was Medios founded? | Medios was founded in 2016. |
| Where is Medios headquartered? | Medios is headquartered in Germany. |
| How many employees does Medios have? | As of today, Medios has 1.0K+ employees. |
| Is Medios publicy listed? | Yes, Medios is a public company listed on FRA. |
| What is the stock symbol of Medios? | Medios trades under ILM1 ticker. |
| When did Medios go public? | Medios went public in 2016. |
| Who are competitors of Medios? | Similar companies to Medios include e.g. Ghitha Holding, Acomo, Sligro Food Group, Metcash. |
| What is the current market cap of Medios? | Medios's current market cap is $348M |
| What is the current revenue of Medios? | Medios's last 12 months revenue is $2.2B. |
| What is the current revenue growth of Medios? | Medios revenue growth (NTM/LTM) is 6%. |
| What is the current EV/Revenue multiple of Medios? | Current revenue multiple of Medios is 0.2x. |
| Is Medios profitable? | Yes, Medios is EBITDA-positive (as of the last 12 months). |
| What is the current EBITDA of Medios? | Medios's last 12 months EBITDA is $88.1M. |
| What is Medios's EBITDA margin? | Medios's last 12 months EBITDA margin is 4%. |
| What is the current EV/EBITDA multiple of Medios? | Current EBITDA multiple of Medios is 5.6x. |
| What is the current FCF of Medios? | Medios's last 12 months FCF is $65.0M. |
| What is Medios's FCF margin? | Medios's last 12 months FCF margin is 3%. |
| What is the current EV/FCF multiple of Medios? | Current FCF multiple of Medios is 7.6x. |
Get access to always up-to-date, precisely categorized 70K+ public and private valuation multiples, across tech and beyond.
