Valuation Aubay

Stocks

Real-time Euronext Paris 11:20:30 11/11/2026 +03			5-day change	1st Jan Change
50.20 ^EUR	+1.31%		-4.92%	-12.08%

10-29	French and Benelux stocks-Factors to watch Oct 29	RE
10-28	Aubay Société Anonyme Raises Earnings 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	827.2	646.3	552	583.5	732.6	628.9	-	-
Change	-	-21.87%	-14.58%	5.7%	25.56%	-14.15%	-	-
Enterprise Value (EV) ¹	766.9	562.9	459.1	471.5	708.1	569.6	539.5	506.5
Change	-	-26.6%	-18.45%	2.72%	50.16%	-19.56%	-5.28%	-6.12%
P/E	24.2x	18.3x	16.4x	15.4x	19.4x	13.2x	12.1x	11.1x
PBR	3.62x	2.59x	2.09x	2.13x	2.5x	2.02x	1.81x	1.64x
PEG	-	5.92x	-3.37x	1x	28.42x	0.5x	1.26x	1.3x
Capitalization / Revenue	1.76x	1.26x	1.03x	1.08x	1.22x	0.89x	0.85x	0.81x
EV / Revenue	1.63x	1.1x	0.86x	0.87x	1.18x	0.8x	0.73x	0.65x
EV / EBITDA	13.3x	9.23x	8.28x	8.22x	11.3x	7.43x	6.66x	5.84x
EV / EBIT	15.4x	10.6x	9.69x	9.51x	12.9x	8.36x	7.5x	6.59x
EV / FCF	17.1x	17.9x	11.5x	8.88x	16.6x	13.1x	10.2x	8.46x
FCF Yield	5.84%	5.6%	8.69%	11.3%	6.02%	7.63%	9.77%	11.8%
Dividend per Share ²	1.1	1.2	1.2	1.3	1.4	1.5	1.6	1.7
Rate of return	1.76%	2.46%	2.88%	2.89%	2.45%	3.03%	3.23%	3.43%
EPS ²	2.59	2.67	2.54	2.93	2.95	3.75	4.11	4.46
Distribution rate	42.5%	44.9%	47.2%	44.4%	47.5%	40%	38.9%	38.1%
Net sales ¹	470.6	513.5	534.1	540.3	601.6	708.4	742.3	778.3
EBITDA ¹	57.48	61.01	55.42	57.38	62.43	76.7	80.95	86.7
EBIT ¹	49.93	53.17	47.38	49.59	54.97	68.1	71.97	76.87
Net income ¹	34.41	35.63	33.41	37.64	38.14	47	50.97	55.07
Net Debt ¹	-60.27	-83.41	-92.99	-112	-24.54	-59.37	-89.43	-122.4
Reference price ²	62.60	48.75	41.65	45.00	57.10	49.55	49.55	49.55
Nbr of stocks (in thousands)	13,214	13,258	13,254	12,966	12,830	12,693	-	-
Announcement Date	3/23/22 A	3/22/23 A	3/20/24 A	3/19/25 A	3/18/26 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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
AUBAY	13.21x	0.8x	7.43x	3.03%	701M
IBM	24.46x	3.96x	13.8x	2.77%	231B
SALESFORCE, INC.	20.43x	4.35x	10.68x	0.81%	176B
ACCENTURE PLC	17.63x	2x	10.32x	2.65%	153B
CLOUDFLARE, INC.	-541.26x	36.72x	151.04x	-.--%	110B
SNOWFLAKE INC.	-117.51x	16.12x	88.67x	-.--%	104B
TATA CONSULTANCY SERVICES LTD.	16.14x	2.91x	11.22x	4.99%	95.52B
RELX PLC	22.88x	5.96x	14.64x	2.45%	68.88B
INFOSYS LIMITED	15.15x	2.2x	9.35x	5.09%	49.86B
HCL TECHNOLOGIES LIMITED	19.02x	2.5x	11.62x	4.47%	40.62B
Average	-50.98x	7.75x	32.88x	2.62%	103B
Weighted average by Cap.	-53.43x	8.35x	34.46x	2.21%