Valuation AKWEL

Stocks

Market Closed - Euronext Paris 18:55:00 23/10/2026 +03			5-day change	1st Jan Change
6.460 ^EUR	+2.87%		+1.89%	-21.22%

09-18	Akwel SA Reports Earnings Results for the Half Year Ended June 30, 2026	CI
09-17	Akwel Sa Reiterates Revenue Guidance for the Full Year 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	581.5	465.2	432	212.4	217.7	166.7	-	-
Change	-	-20%	-7.13%	-50.84%	2.47%	-23.41%	-	-
Enterprise Value (EV) ¹	483.3	351.5	313.7	67.41	84.71	14.2	-5.502	-21.9
Change	-	-27.27%	-10.74%	-78.51%	25.66%	-83.24%	-138.76%	-298.05%
P/E	11.4x	42.4x	12.1x	8.86x	13.4x	11.5x	9.17x	8.43x
PBR	1.02x	0.78x	0.71x	0.35x	0.36x	0.27x	0.26x	0.26x
PEG	-	-0.5x	0x	-0.3x	-0.4x	-1.1x	0.4x	0.96x
Capitalization / Revenue	0.63x	0.47x	0.41x	0.21x	0.23x	0.21x	0.2x	0.2x
EV / Revenue	0.52x	0.35x	0.29x	0.07x	0.09x	0.02x	-0.01x	-0.03x
EV / EBITDA	4.13x	4.32x	3.08x	0.77x	2.31x	0.2x	-0.07x	-0.28x
EV / EBIT	6.43x	9.11x	5.14x	1.76x	1.91x	0.46x	-0.16x	-0.59x
EV / FCF	8.51x	41.2x	49.3x	1.38x	5.08x	8.6x	-0.79x	-2.1x
FCF Yield	11.8%	2.43%	2.03%	72.4%	19.7%	11.6%	-127%	-47.7%
Dividend per Share ²	0.45	0.3	0.3	0.3	0.3	0.2	0.285	0.285
Rate of return	2.07%	1.72%	1.86%	3.72%	3.66%	3.18%	4.54%	4.54%
EPS ²	1.9	0.41	1.34	0.91	0.61	0.545	0.685	0.745
Distribution rate	23.7%	73.2%	22.4%	33%	49.2%	36.7%	41.6%	38.3%
Net sales ¹	922.4	990.5	1,066	989	938.3	813.2	825.9	852.2
EBITDA ¹	117.1	81.3	101.9	87.22	36.67	69.75	76.1	79.3
EBIT ¹	75.2	38.6	61.04	38.4	44.26	31.15	34.1	36.9
Net income ¹	51.2	11.1	35.7	24.19	16.22	14.45	18.15	19.85
Net Debt ¹	-98.23	-113.7	-118.3	-145	-133	-152.5	-172.2	-188.6
Reference price ²	21.750	17.400	16.160	8.060	8.200	6.280	6.280	6.280
Nbr of stocks (in thousands)	26,735	26,735	26,735	26,353	26,544	26,544	-	-
Announcement Date	4/7/22 A	4/5/23 A	2/8/24 A	2/6/25 A	4/10/26 A	-	-	-

¹EUR in Million²EUR

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
AKWEL	11.52x	0.02x	0.2x	3.18%	187M
CUMMINS INC.	18.26x	1.99x	10.93x	1.61%	71.52B
SUMITOMO ELECTRIC INDUSTRIES, LTD.	16.13x	1.12x	8.58x	2.31%	37.27B
DENSO CORPORATION	11.92x	0.56x	4.93x	3.97%	29.56B
WEICHAI POWER CO., LTD.	12.04x	0.52x	3.72x	4.87%	27.33B
HYUNDAI MOBIS CO.,LTD	7.34x	0.43x	5.5x	2.06%	22.46B
FUYAO GLASS INDUSTRY GROUP CO., LTD.	15.32x	2.62x	9.27x	3.95%	19.57B
SAMVARDHANA MOTHERSON INTERNATIONAL LIMITED	28.61x	1.14x	12.05x	0.64%	17.22B
GENUINE PARTS COMPANY	21.44x	0.86x	10.51x	3.32%	17.64B
MAGNA INTERNATIONAL INC.	10.38x	0.48x	4.72x	3.07%	16.93B
Average	15.30x	0.97x	7.04x	2.9%	25.97B
Weighted average by Cap.	15.80x	1.23x	8.19x	2.69%