Company Valuation: Burelle SA

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 1,395 1,139 829.1 694.1 557.4 729.2
Change - -18.34% -27.23% -16.28% -19.69% 30.82%
Enterprise Value (EV) 1 2,270 2,108 2,653 2,415 2,324 2,301
Change - -7.14% 25.85% -8.97% -3.76% -1%
P/E -12x 12.7x 6.57x 6.25x 4.86x 6.03x
PBR 0.98x 0.75x 0.56x 0.45x 0.34x 0.43x
PEG - -0x 0.2x -0.5x 1.42x 1.12x
Capitalization / Revenue 0.2x 0.16x 0.1x 0.07x 0.05x 0.07x
EV / Revenue 0.32x 0.29x 0.31x 0.23x 0.22x 0.22x
EV / EBITDA 6.4x 4.12x 4.59x 3.82x 3.51x 3.24x
EV / EBIT 30x 8.64x 9.06x 6.86x 6.05x 5.3x
EV / FCF 18x 8.89x 21.3x 9.42x 9.26x 11.3x
FCF Yield 5.55% 11.2% 4.7% 10.6% 10.8% 8.85%
Dividend per Share 2 15 15 16 16 16 17
Rate of return 1.88% 2.31% 3.38% 4.04% 5.03% 4.09%
EPS 2 -66.1 51.1 71.98 63.32 65.49 69.03
Distribution rate -22.7% 29.4% 22.2% 25.3% 24.4% 24.6%
Net sales 1 7,085 7,245 8,549 10,328 10,501 10,232
EBITDA 1 354.6 511.2 577.7 632.4 662 711
EBIT 1 75.7 243.9 292.8 352.1 384 434
Net income 1 -115.9 89.58 126.2 111 115 121
Net Debt 1 874.8 968.7 1,824 1,721 1,767 1,572
Reference price 2 796.00 650.00 473.00 396.00 318.00 416.00
Nbr of stocks (in thousands) 1,753 1,753 1,753 1,753 1,753 1,753
Announcement Date 4/23/21 A 4/25/22 A 4/25/23 A 4/19/24 A 4/11/25 A 4/10/26 A
1EUR in Million2EUR
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 642M
17.81x1.92x10.54x1.67% 68.84B
15.2x1.05x8.11x2.45% 35.06B
11.78x0.59x5.13x3.95% 29.65B
11.64x0.49x3.48x5.04% 26.14B
7.29x0.42x5.45x2.08% 22.15B
15.78x2.73x9.66x3.84% 20.03B
28.92x1.15x12.17x0.63% 17.36B
10.28x0.48x4.72x3.11% 16.92B
20.25x0.85x10.35x3.51% 16.67B
Average 15.44x 1.08x 7.74x 2.92% 25.35B
Weighted average by Cap. 15.44x 1.21x 8.03x 2.75%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Burelle SA

Historical PBR trend

Valuation ratios - PBR - Burelle SA

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Burelle SA

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Burelle SA

  1. Stock Market
  2. Stocks
  3. BUR Stock
  4. Valuation Burelle SA