|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 19.25 EUR | -1.03% |
|
-1.79% | -51.39% |
| 05-22 | EXEL Industries SA Reports Earnings Results for the Half Year Ended March 31, 2026 | CI |
| 05-22 | Exel Industries reports sharp decline in first-half results |  |
Company Valuation: EXEL Industries
Data adjusted to current consolidation scope
| Fiscal Period: September | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 542.9 | 237.5 | 314.1 | 337.2 | 242.1 | 130.5 | - | - |
| Change | - | -56.25% | 32.22% | 7.36% | -28.19% | -46.09% | - | - |
| Enterprise Value (EV) 1 | 585.3 | 398 | 431.4 | 465.1 | 340.4 | 189.9 | 181.4 | 173.2 |
| Change | - | -32% | 8.38% | 7.82% | -26.8% | -44.21% | -4.49% | -4.55% |
| P/E | 12.5x | 8.33x | 7.35x | 10.8x | 14.9x | -21.3x | 9.92x | 10.2x |
| PBR | 1.39x | 0.57x | 0.71x | 0.73x | 0.52x | 0.29x | 0.28x | 0.27x |
| PEG | - | -0.2x | 0.1x | -0.4x | -0.3x | 0x | -0x | -3.6x |
| Capitalization / Revenue | 0.62x | 0.24x | 0.29x | 0.31x | 0.25x | 0.15x | 0.14x | 0.14x |
| EV / Revenue | 0.67x | 0.41x | 0.39x | 0.42x | 0.35x | 0.22x | 0.2x | 0.19x |
| EV / EBITDA | 7.52x | 6.64x | 4.6x | 5.32x | 5.04x | 6.18x | 3.48x | 3.1x |
| EV / EBIT | 10.7x | 10.7x | 6.46x | 8.25x | 9.13x | -57.1x | 7.99x | 7.57x |
| EV / FCF | 12.8x | -5.78x | 6.92x | 24.1x | 7.41x | 2.89x | 33.6x | 32.7x |
| FCF Yield | 7.78% | -17.3% | 14.5% | 4.15% | 13.5% | 34.6% | 2.98% | 3.06% |
| Dividend per Share 2 | 1.6 | 1.05 | 1.57 | 1.15 | 0.6 | 0.09 | 0.4827 | 0.6422 |
| Rate of return | 2% | 3% | 3.39% | 2.31% | 1.68% | 0.47% | 2.51% | 3.34% |
| EPS 2 | 6.4 | 4.2 | 6.3 | 4.6 | 2.4 | -0.905 | 1.941 | 1.886 |
| Distribution rate | 25% | 25% | 24.9% | 25% | 25% | -9.94% | 24.9% | 34.1% |
| Net sales 1 | 876.8 | 977 | 1,094 | 1,099 | 983 | 883 | 902.4 | 928.4 |
| EBITDA 1 | 77.8 | 59.9 | 93.8 | 87.4 | 67.6 | 30.72 | 52.12 | 55.9 |
| EBIT 1 | 54.7 | 37.2 | 66.8 | 56.4 | 37.3 | -3.324 | 22.71 | 22.88 |
| Net income 1 | 43.5 | 28.6 | 42.5 | 31.2 | 16.3 | 1.4 | 4.45 | 9.9 |
| Net Debt 1 | 42.4 | 160.5 | 117.3 | 127.9 | 98.3 | 59.4 | 50.86 | 42.62 |
| Reference price 2 | 80.00 | 35.00 | 46.30 | 49.70 | 35.70 | 19.25 | 19.25 | 19.25 |
| Nbr of stocks (in thousands) | 6,786 | 6,787 | 6,783 | 6,785 | 6,783 | 6,781 | - | - |
| Announcement Date | 12/17/21 A | 12/20/22 A | 12/21/23 A | 12/19/24 A | 12/17/25 A | - | - | - |
1EUR in Million2EUR
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | -21.27x | 0.22x | 6.18x | 0.47% | 148M | |
| 31.71x | 3.21x | 14.04x | 0.84% | 59.38B | |
| 10.38x | 1.18x | 6.18x | 5.47% | 8.14B | |
| 15.43x | 1.17x | 6.13x | 1.36% | 5.29B | |
| 31.22x | 5.03x | 19.85x | 0.57% | 4.29B | |
| Average | 13.49x | 2.16x | 10.48x | 1.74% | 15.45B | |
| Weighted average by Cap. | 28.22x | 2.95x | 12.98x | 1.35% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- EXE Stock
- Valuation EXEL Industries
Select your edition
All financial news and data tailored to specific country editions
