|
Market Closed -
Euronext Paris
18:55:00 04/09/2026 +03
|
5-day change | 1st Jan Change | ||
| 49.70 EUR | -0.60% |
|
+4.63% | -7.45% |
| 03-30 | Rio Tinto rides the aluminum wave, Sodexo feasts...Delivery Hero at the mercy of doubts |  |
| 03-27 | DBV Technologies, GenSight, Pernod Ricard... stocks to watch today in Paris | |
Company Valuation: STIF
Data adjusted to current consolidation scope
| Fiscal Period: December | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|
| Market Cap 1 | 36.46 | 134.2 | 275.8 | 255.2 | - | - |
| Change | - | 268.2% | 105.44% | -7.45% | - | - |
| Enterprise Value (EV) 1 | 35.05 | 129 | 300.1 | 275.2 | 255.5 | 249.8 |
| Change | - | 268.03% | 132.63% | -8.3% | -7.14% | -2.22% |
| P/E | - | 13.9x | 23.4x | 15x | 12.7x | 11.9x |
| PBR | - | 5.97x | 9.04x | 5.81x | 4.4x | 3.44x |
| PEG | - | - | 1.2x | 0.3x | 0.7x | 1.66x |
| Capitalization / Revenue | - | 2.19x | 3.05x | 2.14x | 1.86x | 1.77x |
| EV / Revenue | - | 2.11x | 3.32x | 2.31x | 1.87x | 1.73x |
| EV / EBITDA | 7.46x | 8.22x | 14.6x | 10.5x | 8.31x | 7.87x |
| EV / EBIT | 11.1x | 9.63x | 17.3x | 12.1x | 9.63x | 9.12x |
| EV / FCF | -35.5x | 27.4x | 92.2x | 32x | 14.6x | - |
| FCF Yield | -2.82% | 3.64% | 1.08% | 3.13% | 6.83% | - |
| Dividend per Share 2 | - | 0.59 | 0.68 | 1.024 | 1.213 | 1.321 |
| Rate of return | - | 2.23% | 1.27% | 2.06% | 2.44% | 2.66% |
| EPS 2 | - | 1.904 | 2.29 | 3.32 | 3.904 | 4.184 |
| Distribution rate | - | 31% | 29.7% | 30.8% | 31.1% | 31.6% |
| Net sales 1 | - | 61.2 | 90.5 | 119.2 | 136.9 | 144.6 |
| EBITDA 1 | 4.7 | 15.7 | 20.6 | 26.11 | 30.76 | 31.73 |
| EBIT 1 | 3.161 | 13.4 | 17.3 | 22.68 | 26.53 | 27.39 |
| Net income 1 | 2 | 9.7 | 11.8 | 16.43 | 20.5 | 21.48 |
| Net Debt 1 | -1.408 | -5.242 | 24.3 | 19.94 | 0.3 | -5.384 |
| Reference price 2 | 7.17 | 26.40 | 53.70 | 49.70 | 49.70 | 49.70 |
| Nbr of stocks (in thousands) | 5,085 | 5,085 | 5,135 | 5,135 | - | - |
| Announcement Date | 4/28/24 A | 3/27/25 A | 3/26/26 A | - | - | - |
1EUR in Million2EUR
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 15.06x | 2.32x | 10.6x | 2.05% | 298M | |
| 25.32x | 2.12x | 13.13x | 2.74% | 34.04B | |
| 25.23x | 2.2x | 14.39x | 3.61% | 31.15B | |
| 17.87x | 2.25x | 13.42x | 2.42% | 27.21B | |
| 22.84x | 2.5x | 14.14x | 1.5% | 13.42B | |
| 22.94x | - | - | - | 2.42B | |
| 30.16x | 2.03x | 19.15x | 2.19% | 2.41B | |
| 14.56x | - | - | 5.35% | 1.99B | |
| 23x | 2.02x | 11.22x | 1.99% | 1.65B | |
| 20.35x | 2.16x | 10.36x | 2.04% | 1.46B | |
| Average | 21.73x | 2.20x | 13.30x | 2.65% | 11.6B | |
| Weighted average by Cap. | 23.01x | 2.22x | 13.73x | 2.77% |
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
- ALSTI Stock
- Valuation STIF
Select your edition
All financial news and data tailored to specific country editions
