|
Real-time
Euronext Paris
15:36:00 02/09/2026 +03
|
5-day change | 1st Jan Change | ||
| 44.20 EUR | -4.12% |
|
+2.31% | -3.49% |
| 07-24 | French and Benelux stocks-Factors to watch | RE |
| 07-23 | Linedata Services S.A. Announces Sales Results for the First Half of 2026 | CI |
Company Valuation: Linedata Services
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 249.4 | 300.4 | 275.7 | 424.6 | 225.6 | 225.6 | - | - |
| Change | - | 20.44% | -8.22% | 53.98% | -46.86% | 0.01% | - | - |
| Enterprise Value (EV) 1 | 292.6 | 405.2 | 365.3 | 475.1 | 303.8 | 276.1 | 257.1 | 237.1 |
| Change | - | 38.47% | -9.84% | 30.04% | -36.05% | -9.11% | -6.88% | -7.78% |
| P/E | 8.82x | 10.7x | 10.8x | 15x | 15.1x | 8.52x | 7.96x | 7.16x |
| PBR | 1.71x | 2.31x | 2.44x | 3.06x | 1.88x | 1.56x | 1.36x | 1.19x |
| PEG | - | -3.94x | 0.6x | 1.4x | -0.3x | 0.1x | 1.13x | 0.6x |
| Capitalization / Revenue | 1.56x | 1.74x | 1.5x | 2.31x | 1.33x | 1.29x | 1.23x | 1.19x |
| EV / Revenue | 1.83x | 2.35x | 1.99x | 2.59x | 1.79x | 1.58x | 1.4x | 1.25x |
| EV / EBITDA | 5.54x | 7.99x | 6.85x | 8.75x | 8.1x | 5.59x | 5.02x | 4.33x |
| EV / EBIT | 7.62x | 11.9x | 9.64x | 11.9x | 13.4x | 7.59x | 6.73x | 5.67x |
| EV / FCF | 7x | 10.9x | 11.5x | 11.1x | 22.6x | 10.5x | 9.97x | 8.59x |
| FCF Yield | 14.3% | 9.19% | 8.7% | 8.99% | 4.42% | 9.49% | 10% | 11.6% |
| Dividend per Share 2 | 1.6 | 1.75 | 1.75 | 1.75 | 1.2 | 1.4 | 1.6 | 1.75 |
| Rate of return | 4.1% | 3.8% | 3.15% | 2.04% | 2.62% | 3.04% | 3.47% | 3.8% |
| EPS 2 | 4.42 | 4.3 | 5.14 | 5.69 | 3.04 | 5.41 | 5.79 | 6.44 |
| Distribution rate | 36.2% | 40.7% | 34% | 30.8% | 39.5% | 25.9% | 27.6% | 27.2% |
| Net sales 1 | 160.2 | 172.7 | 183.3 | 183.7 | 169.6 | 174.7 | 183.3 | 189.9 |
| EBITDA 1 | 52.8 | 50.7 | 53.3 | 54.3 | 37.5 | 49.4 | 51.2 | 54.8 |
| EBIT 1 | 38.4 | 34.1 | 37.9 | 39.9 | 22.6 | 36.4 | 38.2 | 41.8 |
| Net income 1 | 28.3 | 26.5 | 25.5 | 28.1 | 14.7 | 25.7 | 27.4 | 30.5 |
| Net Debt 1 | 43.2 | 104.8 | 89.6 | 50.5 | 78.18 | 50.5 | 31.5 | 11.5 |
| Reference price 2 | 39.00 | 46.10 | 55.60 | 85.60 | 45.80 | 46.10 | 46.10 | 46.10 |
| Nbr of stocks (in thousands) | 6,396 | 6,516 | 4,959 | 4,960 | 4,926 | 4,894 | - | - |
| Announcement Date | 2/14/22 A | 2/13/23 A | 2/13/24 A | 2/13/25 A | 2/11/26 A | - | - | - |
1EUR in Million2EUR
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 8.52x | 1.58x | 5.59x | 3.04% | 262M | |
| 22.09x | 6.04x | 10.78x | 1.44% | 407B | |
| 26.1x | 5.23x | 16.51x | 1.45% | 247B | |
| 92.5x | 9.01x | 24.11x | -.--% | 148B | |
| -5.93x | 101.65x | 881.35x | -.--% | 47.98B | |
| 37.6x | 3.53x | 12.98x | 0.18% | 46.5B | |
| 29.4x | 11.47x | 18.76x | -.--% | 23.84B | |
| 35.18x | 2.33x | 21.19x | -.--% | 19.42B | |
| 115.42x | 11.1x | 47.3x | -.--% | 16.74B | |
| -212.4x | 3.76x | 12.59x | - | 13.74B | |
| Average | 14.85x | 15.57x | 105.11x | 0.68% | 96.98B | |
| Weighted average by Cap. | 31.92x | 11.01x | 58.50x | 1% |
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
- LIN Stock
- Valuation Linedata Services
Select your edition
All financial news and data tailored to specific country editions
