|
Market Closed -
Börse Stuttgart
22:56:30 25/09/2026 +03
|
5-day change | 1st Jan Change | ||
| 46.14 EUR | +1.72% |
|
-0.52% | -11.27% |
| 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 | 237.3 | - | - |
| Change | - | 268.2% | 105.44% | -13.97% | - | - |
| Enterprise Value (EV) 1 | 35.05 | 129 | 300.1 | 252.6 | 254.1 | 231.9 |
| Change | - | 268.03% | 132.63% | -15.81% | 0.56% | -8.73% |
| P/E | - | 13.9x | 23.4x | 13.9x | 11.8x | 11x |
| PBR | - | 5.97x | 9.04x | 5.19x | 3.98x | 3.19x |
| PEG | - | - | 1.2x | 0.3x | 0.7x | 1.54x |
| Capitalization / Revenue | - | 2.19x | 3.05x | 1.99x | 1.81x | 1.64x |
| EV / Revenue | - | 2.11x | 3.32x | 2.12x | 1.94x | 1.6x |
| EV / EBITDA | 7.46x | 8.22x | 14.6x | 9.42x | 8.64x | 7.31x |
| EV / EBIT | 11.1x | 9.63x | 17.3x | 10.8x | 9.93x | 8.47x |
| EV / FCF | -35.5x | 27.4x | 92.2x | 29.4x | 20.3x | - |
| FCF Yield | -2.82% | 3.64% | 1.08% | 3.4% | 4.92% | - |
| Dividend per Share 2 | - | 0.59 | 0.68 | 1.121 | 1.229 | 1.321 |
| Rate of return | - | 2.23% | 1.27% | 2.43% | 2.66% | 2.86% |
| EPS 2 | - | 1.904 | 2.29 | 3.32 | 3.904 | 4.184 |
| Distribution rate | - | 31% | 29.7% | 33.7% | 31.5% | 31.6% |
| Net sales 1 | - | 61.2 | 90.5 | 118.9 | 131 | 144.6 |
| EBITDA 1 | 4.7 | 15.7 | 20.6 | 26.82 | 29.41 | 31.73 |
| EBIT 1 | 3.161 | 13.4 | 17.3 | 23.48 | 25.59 | 27.39 |
| Net income 1 | 2 | 9.7 | 11.8 | 18.36 | 20.05 | 21.48 |
| Net Debt 1 | -1.408 | -5.242 | 24.3 | 15.37 | 16.8 | -5.384 |
| Reference price 2 | 7.17 | 26.40 | 53.70 | 46.20 | 46.20 | 46.20 |
| 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 (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 25.61x | 2.14x | 13.21x | 2.68% | 33.39B | |
| 25.13x | 2.19x | 14.28x | 3.62% | 30.42B | |
| 16.49x | 2.1x | 12.59x | 2.62% | 25.1B | |
| 22.76x | 2.48x | 14.03x | 1.53% | 13.12B | |
| 24.06x | - | - | - | 2.49B | |
| 28.07x | 1.88x | 17.76x | 2.35% | 2.18B | |
| 14.37x | - | - | 5.43% | 1.96B | |
| 21.59x | 2.3x | 11.02x | 1.92% | 1.51B | |
| Average | 22.26x | 2.18x | 13.82x | 2.88% | 13.77B | |
| Weighted average by Cap. | 22.82x | 2.18x | 13.53x | 2.82% |
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
- D08 Stock
- Valuation STIF
Select your edition
All financial news and data tailored to specific country editions
