|
Real-time
Euronext Paris
03:25:25 16/06/2021 +03
|
5-day change | 1st Jan Change | ||
| 38.79 EUR | -.--% |
|
-.--% | - |
| 08-10 | Rubis Announces Resignation of Patrick Molis as Member of Supervisory Board, Effective August 8, 2026 | CI |
| 08-10 | European stock markets: a mixed session amid tensions in the Strait of Hormuz |  |
Company Valuation: Rubis
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 2,690 | 2,531 | 2,320 | 2,461 | 3,307 | 3,418 | - | - |
| Change | - | -5.89% | -8.35% | 6.11% | 34.34% | 3.38% | - | - |
| Enterprise Value (EV) 1 | 3,128 | 3,817 | 3,680 | 3,753 | 4,473 | 4,967 | 5,067 | 5,132 |
| Change | - | 22.05% | -3.6% | 2% | 19.16% | 11.05% | 2.01% | 1.29% |
| P/E | 9.18x | 9.65x | 6.58x | 7.24x | 10.8x | 10.4x | 9.92x | 9.44x |
| PBR | 1.03x | 0.93x | 0.88x | 0.87x | - | 1.16x | 1.11x | 1.07x |
| PEG | - | -0.9x | 0.2x | -2.06x | -1.11x | 1.38x | 2.17x | 1.87x |
| Capitalization / Revenue | 0.59x | 0.35x | 0.35x | 0.37x | 0.51x | 0.47x | 0.46x | 0.45x |
| EV / Revenue | 0.68x | 0.53x | 0.56x | 0.56x | 0.68x | 0.69x | 0.69x | 0.67x |
| EV / EBITDA | 5.88x | 5.7x | 4.61x | 5.21x | 6.04x | 6.49x | 6.34x | 6.21x |
| EV / EBIT | 7.98x | 7.5x | 5.92x | 7.45x | 9.19x | 9.61x | 9.53x | 9.31x |
| EV / FCF | 35.2x | 22.7x | 13.2x | 8.99x | 12.5x | 276x | 28.5x | 33.4x |
| FCF Yield | 2.84% | 4.41% | 7.59% | 11.1% | 8.02% | 0.36% | 3.51% | 2.99% |
| Dividend per Share 2 | 1.86 | 1.92 | 1.98 | 2.03 | 2.07 | 2.177 | 2.257 | 2.366 |
| Rate of return | 7.08% | 7.8% | 8.8% | 8.5% | 6.46% | 6.54% | 6.79% | 7.11% |
| EPS 2 | 2.86 | 2.55 | 3.42 | 3.3 | 2.98 | 3.205 | 3.352 | 3.522 |
| Distribution rate | 65% | 75.3% | 57.9% | 61.5% | 69.5% | 67.9% | 67.3% | 67.2% |
| Net sales 1 | 4,589 | 7,135 | 6,630 | 6,644 | 6,534 | 7,204 | 7,362 | 7,675 |
| EBITDA 1 | 532 | 669.5 | 797.9 | 721 | 740.8 | 765 | 799.6 | 826.6 |
| EBIT 1 | 392 | 509 | 621.4 | 503.8 | 486.5 | 516.9 | 531.8 | 551.4 |
| Net income 1 | 293 | 262.9 | 353.7 | 342.3 | 308.8 | 331.4 | 345 | 361.5 |
| Net Debt 1 | 438 | 1,286 | 1,360 | 1,292 | 1,166 | 1,548 | 1,648 | 1,714 |
| Reference price 2 | 26.26 | 24.60 | 22.50 | 23.88 | 32.06 | 33.26 | 33.26 | 33.26 |
| Nbr of stocks (in thousands) | 102,419 | 102,888 | 103,101 | 103,077 | 103,139 | 102,781 | - | - |
| Announcement Date | 3/10/22 A | 3/16/23 A | 3/7/24 A | 3/13/25 A | 3/12/26 A | - | - | - |
1EUR in Million2EUR
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 17.23x | 0.4x | 8.25x | 5.42% | 5.09B | |
| 17.08x | 0.19x | 7.24x | 3.41% | 4.64B | |
| 10.38x | 0.69x | 6.49x | 6.54% | 3.98B | |
| 6.63x | 0.29x | 6.54x | 9.01% | 3.39B | |
| 12.17x | 0.05x | 5.27x | 2.48% | 1.83B | |
| 3.58x | 0.4x | 4.38x | 4.77% | 1.51B | |
| 9.7x | 0.43x | 5.86x | 7.6% | 1.55B | |
| Average | 10.97x | 0.35x | 6.29x | 5.6% | 3.14B | |
| Weighted average by Cap. | 12.44x | 0.36x | 6.77x | 5.62% |
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
- RUI Stock
- RUINV Stock
- Valuation Rubis
Select your edition
All financial news and data tailored to specific country editions
