|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 42.80 EUR | +0.94% |
|
+1.18% | -6.55% |
| 04-23 | Linedata Services S.A. Reports Revenue Results for the First Quarter of 2026 | CI |
| 04-23 | Linedata Q1 2026 revenue EUR 40.2 mln, down 8.5% on a reported basis | RE |
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 | 209.5 | - | - |
| Change | - | 20.44% | -8.22% | 53.98% | -46.86% | -7.15% | - | - |
| Enterprise Value (EV) 1 | 292.6 | 405.2 | 365.3 | 475.1 | 303.8 | 260 | 241 | 221 |
| Change | - | 38.47% | -9.84% | 30.04% | -36.05% | -14.42% | -7.31% | -8.3% |
| P/E | 8.82x | 10.7x | 10.8x | 15x | 15.1x | 7.91x | 7.39x | 6.65x |
| PBR | 1.71x | 2.31x | 2.44x | 3.06x | 1.88x | 1.45x | 1.26x | 1.1x |
| PEG | - | -3.94x | 0.6x | 1.4x | -0.3x | 0.1x | 1.05x | 0.6x |
| Capitalization / Revenue | 1.56x | 1.74x | 1.5x | 2.31x | 1.33x | 1.2x | 1.14x | 1.1x |
| EV / Revenue | 1.83x | 2.35x | 1.99x | 2.59x | 1.79x | 1.49x | 1.31x | 1.16x |
| EV / EBITDA | 5.54x | 7.99x | 6.85x | 8.75x | 8.1x | 5.26x | 4.71x | 4.03x |
| EV / EBIT | 7.62x | 11.9x | 9.64x | 11.9x | 13.4x | 7.14x | 6.31x | 5.29x |
| EV / FCF | 7x | 10.9x | 11.5x | 11.1x | 22.6x | 9.92x | 9.34x | 8.01x |
| FCF Yield | 14.3% | 9.19% | 8.7% | 8.99% | 4.42% | 10.1% | 10.7% | 12.5% |
| 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% | 3.27% | 3.74% | 4.09% |
| 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 | 42.80 | 42.80 | 42.80 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 7.91x | 1.49x | 5.26x | 3.27% | 239M | |
| 22.01x | 6.03x | 10.64x | 1.44% | 405B | |
| 19.24x | 3.95x | 12.33x | 1.95% | 184B | |
| 53.56x | 6.42x | 17.66x | -.--% | 111B | |
| 33.39x | 3.17x | 11.41x | 0.2% | 42B | |
| 6.33x | 78.87x | 668.02x | -.--% | 33.28B | |
| 33x | 12.81x | 20.87x | -.--% | 29.01B | |
| 33.08x | 2.01x | 18.37x | -.--% | 17B | |
| 23.51x | 3.36x | 11.33x | - | 12.31B | |
| 77.12x | 7.37x | 31.58x | -.--% | 11.33B | |
| Average | 30.92x | 12.55x | 80.75x | 0.76% | 84.5B | |
| Weighted average by Cap. | 26.86x | 8.48x | 38.65x | 1.14% |
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
Choose MarketScreener Select your edition
All financial news and data tailored to specific country editions
