Valuation HEXAOM

Stocks

Market Closed - Euronext Paris 18:55:00 23/10/2026 +03			5-day change	1st Jan Change
20.20 ^EUR	-3.81%		-10.22%	-37.85%

09-24	Hexaom S.A. Reports Earnings Results for the Half Year Ended June 30, 2026	CI
09-23	Hexaom targets 20% revenue growth in 2026

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	253.3	127.3	133.6	180.9	222.7	138.4	-	-
Change	-	-49.74%	4.92%	35.42%	23.11%	-37.84%	-	-
Enterprise Value (EV) ¹	196	85.04	52.59	96.65	161.1	62.23	33.03	12.68
Change	-	-56.62%	-38.16%	83.79%	66.67%	-61.37%	-46.92%	-61.6%
P/E	11.7x	-3.88x	4.07x	12.8x	15.9x	5.35x	3.94x	3.71x
PBR	1.11x	0.68x	0.63x	0.79x	0.94x	0.53x	0.48x	0.44x
PEG	-	0x	-0x	-0.2x	-16.38x	0.1x	0.1x	0.6x
Capitalization / Revenue	0.25x	0.12x	0.13x	0.25x	0.36x	0.19x	0.17x	0.16x
EV / Revenue	0.2x	0.08x	0.05x	0.13x	0.26x	0.08x	0.04x	0.01x
EV / EBITDA	3.78x	3.43x	0.96x	2.7x	4.19x	1.15x	0.52x	0.19x
EV / EBIT	6.13x	43.7x	1.37x	4.81x	6.39x	1.55x	0.68x	0.25x
EV / FCF	7.58x	13.7x	1.45x	9.09x	13.2x	3.14x	0.86x	0.28x
FCF Yield	13.2%	7.31%	68.8%	11%	7.56%	31.8%	116%	354%
Dividend per Share ²	1.41	-	-	0.49	0.8	1.41	1.92	2.04
Rate of return	3.81%	-	-	1.86%	2.46%	6.98%	9.5%	10.1%
EPS ²	3.15	-4.8	4.79	2.06	2.04	3.775	5.13	5.445
Distribution rate	44.8%	-	-	23.8%	39.2%	37.4%	37.4%	37.5%
Net sales ¹	996.6	1,060	1,024	728.5	616.2	741.1	832.6	877
EBITDA ¹	51.79	24.76	54.71	35.79	38.45	54.35	63.45	66.95
EBIT ¹	32	1.947	38.4	20.1	25.2	40.05	48.65	51.55
Net income ¹	22.7	-32.87	32.83	14.13	13.98	25.7	34.95	37.1
Net Debt ¹	-57.31	-42.29	-81.01	-84.26	-61.63	-76.2	-105.4	-125.8
Reference price ²	37.00	18.60	19.50	26.40	32.50	20.20	20.20	20.20
Nbr of stocks (in thousands)	6,846	6,846	6,851	6,853	6,853	6,853	-	-
Announcement Date	3/23/22 A	4/28/23 A	3/22/24 A	3/27/25 A	3/26/26 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.($)
HEXAOM	5.48x	0.09x	1.24x	6.79%	161M
DR HORTON	14.16x	1.35x	10.41x	1.21%	41.3B
PULTEGROUP, INC.	12.84x	1.45x	8.94x	0.87%	22.4B
LENNAR CORPORATION	17.4x	0.75x	11.71x	2.37%	20.08B
DAIWA HOUSE INDUSTRY CO., LTD.	10.22x	0.93x	8.85x	3.9%	17.96B
NVR, INC.	18.09x	1.77x	11.93x	-.--%	16.28B
SEKISUI HOUSE, LTD.	9.91x	0.82x	8.87x	4.2%	14.23B
TOLL BROTHERS, INC.	11.1x	1.32x	8.04x	0.73%	13B
SEKISUI CHEMICAL CO., LTD.	13.18x	0.81x	6.5x	3.19%	6.61B
Average	12.49x	1.03x	8.50x	2.58%	16.89B
Weighted average by Cap.	13.64x	1.20x	9.82x	1.83%