Valuation Guillemot Corporation

Stocks

Market Closed - Euronext Paris Other stock markets 18:55:00 07/08/2026 +03			5-day change	1st Jan Change
4.510 ^EUR	+1.58%		+6.37%	-1.96%

07-30	Guillemot Corporation S.A. Maintains Earnings Guidance for the Year 2026	CI
06-23	Guillemot Corporation S.A. Announces Board Changes, Effective June 23, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	130.3	225.6	195.5	102.1	104.9	67.3
Change	-	73.16%	-13.31%	-47.76%	2.74%	-35.87%
Enterprise Value (EV) ¹	77.11	201.3	162.5	75.22	75.36	44.66
Change	-	161.03%	-19.25%	-53.72%	0.18%	-40.74%
P/E	4.39x	16.6x	9.57x	113x	88.8x	-27.7x
PBR	1.64x	2.49x	1.85x	1x	1.04x	0.7x
PEG	-	-0.3x	0.2x	-1.2x	2.7x	0x
Capitalization / Revenue	1.08x	1.28x	1.04x	0.86x	0.84x	0.53x
EV / Revenue	0.64x	1.14x	0.86x	0.63x	0.6x	0.35x
EV / EBITDA	3.67x	5.85x	4.08x	14x	11.5x	15.5x
EV / EBIT	3.83x	6.06x	4.71x	29.7x	20.2x	56.5x
EV / FCF	3.19x	-10.7x	8.21x	-31.1x	7.94x	-14.9x
FCF Yield	31.4%	-9.35%	12.2%	-3.22%	12.6%	-6.73%
Dividend per Share ²	0.25	0.25	0.25	-	-	0.13
Rate of return	2.92%	1.69%	1.95%	-	-	2.83%
EPS ²	1.95	0.89	1.34	0.06	0.08	-0.1663
Distribution rate	12.8%	28.1%	18.7%	-	-	-78.2%
Net sales ¹	120.6	176.8	188	119.1	125.1	127.2
EBITDA ¹	21.03	34.4	39.87	5.363	6.566	2.882
EBIT ¹	20.12	33.21	34.54	2.532	3.738	0.791
Net income ¹	29.78	13.71	20.35	0.964	1.177	-2.432
Net Debt ¹	-53.15	-24.28	-32.99	-26.91	-29.57	-22.64
Reference price ²	8.560	14.780	12.820	6.790	7.100	4.600
Nbr of stocks (in thousands)	15,217	15,261	15,252	15,043	14,780	14,631
Announcement Date	4/29/21 A	4/25/22 A	4/27/23 A	4/25/24 A	4/29/25 A	4/29/26 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.($)
GUILLEMOT CORPORATION	-	-	-	-	76.23M
DELL TECHNOLOGIES INC.	26.64x	1.82x	16.83x	0.55%	293B
SEAGATE TECHNOLOGY HOLDINGS PLC	23.64x	9.53x	17.11x	0.37%	184B
HEWLETT PACKARD ENTERPRISE COMPANY	23.76x	1.89x	9.9x	1.06%	70.47B
LENOVO GROUP LIMITED	19.8x	0.42x	8.01x	1.7%	44.43B
ASIA VITAL COMPONENTS CO., LTD.	28.29x	4.72x	17.58x	1.21%	33.82B
KING SLIDE WORKS CO., LTD.	41.54x	23.33x	29.88x	1.19%	32.78B
HP INC.	13.26x	0.57x	6.93x	3.99%	27.48B
TD SYNNEX CORPORATION	15.89x	0.3x	8.84x	0.76%	20.18B
DAWNING INFORMATION INDUSTRY CO., LTD.	44.72x	-	-	0.68%	19.25B
Average	26.39x	5.32x	14.39x	1.28%	72.59B
Weighted average by Cap.	25.60x	4.79x	15.68x	0.82%