Valuation Recticel NV

Stocks

Market Closed - Euronext Bruxelles 18:55:00 23/10/2026 +03			5-day change	1st Jan Change
11.18 ^EUR	+2.01%		-11.27%	+14.08%

09-28	Arkema appoints François Desné Deputy Executive Vice President, High Performance Polymers and Fluorinated Gases
08-28	Recticel SA/NV Reports Earnings Results for the Half Year Ended June 30, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	974.8	868.4	592.6	589.8	553	630.7	-	-
Change	-	-10.91%	-31.76%	-0.47%	-6.24%	14.06%	-	-
Enterprise Value (EV) ¹	1,123	1,117	430.7	515.4	525.6	648.9	626.7	594
Change	-	-0.51%	-61.44%	19.68%	1.97%	23.48%	-3.43%	-5.21%
P/E	17.9x	13.6x	177x	32.8x	51.6x	-153x	22.4x	17.5x
PBR	2.53x	1.98x	1.37x	1.33x	1.3x	1.55x	1.5x	1.43x
PEG	-	0.8x	-1.9x	0x	-1.3x	1x	-0x	0.6x
Capitalization / Revenue	0.94x	1.55x	1.12x	0.97x	0.84x	0.83x	0.77x	0.72x
EV / Revenue	1.09x	1.99x	0.81x	0.84x	0.8x	0.86x	0.76x	0.68x
EV / EBITDA	10.3x	18x	11x	10.4x	9.41x	9.39x	7.89x	6.67x
EV / EBIT	17x	25.9x	27.1x	27.2x	21.4x	18.5x	14.7x	11.5x
EV / FCF	11.1x	41.5x	15.2x	-59.8x	240x	-32.4x	20.2x	13.8x
FCF Yield	9.01%	2.41%	6.59%	-1.67%	0.42%	-3.08%	4.95%	7.24%
Dividend per Share ²	0.29	0.31	0.31	0.31	0.31	0.31	0.3125	0.32
Rate of return	1.66%	1.99%	2.92%	2.96%	3.16%	2.77%	2.8%	2.86%
EPS ²	0.98	1.14	0.06	0.32	0.19	-0.0729	0.4998	0.6404
Distribution rate	29.6%	27.2%	517%	96.9%	163%	-425%	62.5%	50%
Net sales ¹	1,033	561.5	529.4	610.2	655.1	758.5	821.4	880.1
EBITDA ¹	109.2	62.2	39.15	49.61	55.85	69.09	79.41	89.12
EBIT ¹	66.1	43.11	15.9	18.93	24.56	35.1	42.53	51.58
Net income ¹	53.52	63.18	3.31	18.13	10.2	-3.7	31.4	37.4
Net Debt ¹	147.8	248.4	-161.9	-74.38	-27.42	18.23	-4.035	-36.68
Reference price ²	17.52	15.54	10.60	10.48	9.80	11.18	11.18	11.18
Nbr of stocks (in thousands)	55,637	55,882	55,904	56,279	56,426	56,415	-	-
Announcement Date	2/25/22 A	2/28/23 A	2/29/24 A	3/4/25 A	2/27/26 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.($)
RECTICEL NV	-153.4x	0.86x	9.39x	2.77%	706M
LINDE PLC	31.05x	7.1x	18.15x	1.26%	235B
AIR LIQUIDE	28.29x	4.36x	14.06x	2.1%	125B
THE SHERWIN-WILLIAMS COMPANY	30.26x	3.67x	18.8x	0.95%	81.34B
NAN YA PLASTICS CORPORATION	19.45x	6.93x	30.79x	3.8%	73.24B
AIR PRODUCTS & CHEMICALS, INC.	91.19x	6.69x	15.57x	2.35%	68.4B
SABIC	82.07x	1.21x	8.18x	6.33%	34.95B
WANHUA CHEMICAL GROUP CO., LTD.	10.67x	1.14x	6.2x	3.11%	31.4B
PPG INDUSTRIES, INC.	15.43x	1.76x	10.36x	2.62%	24.59B
ASIAN PAINTS LIMITED	42.29x	5.38x	28.62x	1.35%	23.31B
Average	19.73x	3.91x	16.01x	2.66%	69.7B
Weighted average by Cap.	36.43x	5.34x	17.60x	2.14%