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 provision of medicinal products which focuses on pharmaceutical medicinal products; Patient-specific therapies comprise the manufacture of medications.
2016
1.0K+
LTM Revenue $2.1B
LTM EBITDA $83.3M
$439M
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 of $2.1B and a last 12-month EBITDA of $83.3M.
In the most recent fiscal year, Medios achieved revenue of $2.0B and an EBITDA of $68.7M.
Medios expects next 12-month revenue of XXX and NTM EBITDA of XXX
See Medios valuation multiples based on analyst estimates| FY 2023 | FY 2024 | FY 2025 | LTM | NTM | |
|---|---|---|---|---|---|
| Revenue | $1.9B | $2.0B | XXX | XXX | XXX |
| Gross Profit | $115M | $118M | XXX | XXX | XXX |
| Gross Margin | 6% | 6% | XXX | XXX | XXX |
| EBITDA | $56.7M | $68.7M | XXX | XXX | XXX |
| EBITDA Margin | 3% | 3% | XXX | XXX | XXX |
| Net Profit | $19.7M | $20.2M | XXX | XXX | XXX |
| Net Margin | 1% | 1% | XXX | XXX | XXX |
| Net Debt | n/a | n/a | XXX | XXX | XXX |
Financial data powered by Morningstar, Inc.
As of April 15, 2025, Medios's stock price is EUR 11 (or $12).
Medios has current market cap of EUR 276M (or $297M), and EV of EUR 409M (or $439M).
See Medios trading valuation data| EV | Market Cap | Price 1D | Price 1M | Price 3M | Price 12M | EPS |
|---|---|---|---|---|---|---|
| $439M | $297M | XXX | XXX | XXX | XXX | $0.76 |
Sign up to access valuation multiples like growth-adjusted P/E, next 12-month EV/Revenue, EBITDA multiples by industry and many more
Sign UpAs of April 15, 2025, Medios has market cap of $297M and EV of $439M.
Medios's trades at 0.2x LTM EV/Revenue multiple, and 5.3x LTM EBITDA.
Analysts estimate Medios's 2025E EV/Revenue multiple at XXX and 2025E EV/EBITDA multiple at XXX
See valuation multiples for Medios and 10K+ public comps| FY 2024 | FY 2025E | FY 2026E | FY 2027E | |
|---|---|---|---|---|
| EV | $439M | XXX | XXX | XXX |
| EV/Revenue | 0.2x | XXX | XXX | XXX |
| EV/EBITDA | 6.4x | XXX | XXX | XXX |
| P/E | 22.0x | XXX | XXX | XXX |
| P/E/Growth | 0.3x | XXX | XXX | XXX |
| EV/FCF | 6.1x | 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.
Sign UpMedios's NTM/LTM revenue growth is 6%
Medios's revenue per employee for the last fiscal year averaged $2.0M, while opex per employee averaged $0.1M for the same period.
Over next 12 months, Medios's ratio of sales and marketing spend to revenue is estimated to be XXX , while its R&D spend to revenue to be XXX .
Analysts estimate Medios's 2025E EV/Revenue multiple at XXX and 2025E EV/EBITDA multiple at XXX
See operational valuation multiples for Medios and other 10K+ public comps| FY 2024 | NTM | FY 2025E | FY 2026E | FY 2027E | |
|---|---|---|---|---|---|
| Revenue Growth | 6% | XXX | XXX | XXX | XXX |
| EBITDA Margin | 3% | XXX | XXX | XXX | XXX |
| EBITDA Growth | 21% | XXX | XXX | XXX | XXX |
| Rule of 40 (SaaS-only) | 9% | XXX | XXX | XXX | XXX |
| Revenue per Employee | $2.0M | XXX | XXX | XXX | XXX |
| Opex per Employee | $0.1M | XXX | XXX | XXX | XXX |
| S&M Expenses to Revenue | 0% | XXX | XXX | XXX | XXX |
| G&A Expenses to Revenue | 1% | XXX | XXX | XXX | XXX |
| R&D Expenses to Revenue | n/a | XXX | XXX | XXX | XXX |
| Opex to Revenue | 6% | XXX | 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.
Sign Up| 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 $297M |
| What is the current revenue of Medios? | Medios's last 12-month revenue is $2.1B. |
| What is the current EBITDA of Medios? | Medios's last 12-month EBITDA is $83.3M. |
| What is the current EV/Revenue multiple of Medios? | Current revenue multiple of Medios is 0.2x. |
| What is the current EV/EBITDA multiple of Medios? | Current EBITDA multiple of Medios is 5.3x. |
| What is the current revenue growth of Medios? | Medios revenue growth between 2023 and 2024 was 6%. |
| Is Medios profitable? | Yes, Medios is EBITDA-positive (as of the last 12 months). |
Get access to always up-to-date, precisely categorized 70K+ public and private valuation multiples, across tech and beyond.
