Valuation NEURONES

Stocks

Real-time Euronext Paris Other stock markets 11:50:49 27/07/2026 +03			5-day change	1st Jan Change
35.55 ^EUR	+1.57%		-0.84%	-17.42%

06-12	Euronext includes Maurel et Prom, Mersen in SBF 120, excludes Elior Group, Nexity	RE
05-07	The Rally Spreads

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	920.3	950.8	1,062	1,067	1,047	835.3	-	-
Change	-	3.32%	11.69%	0.47%	-1.89%	-20.19%	-	-
Enterprise Value (EV) ¹	655.7	679	771.5	747.4	710.1	503.9	471.6	434.4
Change	-	3.56%	13.62%	-3.13%	-4.99%	-29.04%	-6.41%	-7.89%
P/E	24.5x	21.6x	21.6x	20.3x	20.1x	15x	13.6x	12.4x
PBR	2.95x	2.87x	3x	2.82x	2.62x	2.02x	1.9x	1.78x
PEG	-	1.2x	1.9x	3.17x	-21.71x	1.71x	1.3x	1.24x
Capitalization / Revenue	1.59x	1.43x	1.43x	1.32x	1.22x	0.92x	0.88x	0.84x
EV / Revenue	1.13x	1.02x	1.04x	0.92x	0.83x	0.56x	0.5x	0.44x
EV / EBITDA	8.6x	7.59x	8.33x	7.82x	7.46x	4.96x	4.25x	3.6x
EV / EBIT	10.6x	9.31x	10.2x	9.59x	9.39x	6.19x	5.23x	4.38x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	1	1	1.2	1.3	1.4	1.5	1.6	1.7
Rate of return	2.63%	2.55%	2.74%	2.96%	3.25%	4.29%	4.57%	4.86%
EPS ²	1.55	1.82	2.03	2.16	2.14	2.328	2.576	2.833
Distribution rate	64.5%	54.9%	59.1%	60.2%	65.4%	64.4%	62.1%	60%
Net sales ¹	579.9	665.4	741.2	810.4	857.2	904.3	949.6	992.3
EBITDA ¹	76.28	89.44	92.61	95.58	95.14	101.6	111.1	120.7
EBIT ¹	61.6	72.9	75.9	77.9	75.6	81.39	90.21	99.23
Net income ¹	37.7	44.3	49.4	52.5	52.1	56.76	62.8	69.06
Net Debt ¹	-264.6	-271.8	-290.4	-319.5	-336.6	-331.5	-363.8	-401
Reference price ²	38.00	39.25	43.75	43.95	43.05	35.00	35.00	35.00
Nbr of stocks (in thousands)	24,218	24,224	24,272	24,274	24,313	23,867	-	-
Announcement Date	2/9/22 A	2/8/23 A	3/6/24 A	3/5/25 A	3/11/26 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.($)
NEURONES	15.03x	0.56x	4.96x	4.29%	951M
IBM	21.16x	3.48x	12.12x	3.16%	202B
SNOWFLAKE INC.	-93.89x	14.84x	85.94x	-.--%	92.91B
ACCENTURE PLC	10.88x	1.2x	6.29x	4.42%	89.95B
TATA CONSULTANCY SERVICES LTD.	14.62x	2.66x	10.06x	5.62%	84.7B
RELX PLC	20.17x	5.27x	12.97x	2.84%	59.85B
INFOSYS LIMITED	13.61x	1.98x	8.38x	5.73%	43.77B
HCL TECHNOLOGIES LIMITED	17.31x	2.21x	10.6x	5.02%	35.71B
FUJITSU LIMITED	18.74x	1.51x	9.48x	1.58%	34.75B
NEC CORPORATION	19.59x	1.45x	9.18x	1.01%	34.43B
Average	5.72x	3.52x	17.00x	3.37%	67.88B
Weighted average by Cap.	2.25x	4.42x	20.65x	3.25%