Valuation Vicat London S.E.

Stocks

Market Closed - London S.E. 18:30:00 16/09/2026 +03			5-day change	1st Jan Change
60.40 ^EUR	+0.17%		-4.73%	-20.42%

09-03	Derichebourg Environnement, Vicat JV to Invest EUR7 Million in New Solid Recovered Fuel Facility in France	MT
09-02	Derichebourg Environnement And Vicat Strengthen Cooperation To Support Industrial Decarbonisation And The Circular Economy Through Their VALèreCO Joint Venture	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	1,591	1,038	1,458	1,630	3,385	2,698	-	-
Change	-	-34.77%	40.49%	11.83%	107.6%	-20.28%	-	-
Enterprise Value (EV) ¹	2,941	2,658	2,880	2,867	4,536	3,711	3,546	3,422
Change	-	-9.65%	8.36%	-0.44%	58.18%	-18.18%	-4.46%	-3.49%
P/E	7.91x	6.74x	5.7x	6.02x	12.4x	9.61x	8.36x	8.57x
PBR	0.67x	0.4x	-	-	1.15x	0.83x	0.79x	0.71x
PEG	-	-0.3x	0.1x	1.05x	18.88x	3.31x	0.6x	-3.52x
Capitalization / Revenue	0.51x	0.28x	0.37x	0.42x	0.88x	0.67x	0.65x	0.62x
EV / Revenue	0.94x	0.73x	0.73x	0.74x	1.18x	0.92x	0.85x	0.79x
EV / EBITDA	4.75x	4.66x	3.89x	3.66x	5.88x	4.64x	4.18x	3.82x
EV / EBIT	8.17x	9.34x	6.66x	6.27x	10.2x	7.99x	6.96x	6.32x
EV / FCF	56.2x	-40.6x	10.3x	7.53x	12.9x	16.9x	14.5x	12.8x
FCF Yield	1.78%	-2.46%	9.7%	13.3%	7.72%	5.93%	6.88%	7.78%
Dividend per Share ²	1.65	1.65	2	2	2	2.178	2.259	2
Rate of return	4.58%	7.04%	6.09%	5.46%	2.63%	3.59%	3.73%	3.3%
EPS ²	4.55	3.48	5.76	6.09	6.13	6.308	7.246	7.07
Distribution rate	36.3%	47.4%	34.7%	32.8%	32.6%	34.5%	31.2%	28.3%
Net sales ¹	3,123	3,642	3,937	3,884	3,854	4,056	4,153	4,359
EBITDA ¹	619.1	570.1	739.7	783	771	799.5	847.5	895.1
EBIT ¹	359.9	284.5	432.8	457	445	464.4	509.5	541.2
Net income ¹	204.2	156.1	258.4	273	275	255	311.8	308
Net Debt ¹	1,351	1,620	1,422	1,237	1,151	1,013	847.6	724
Reference price ²	36.00	23.45	32.85	36.65	76.00	60.60	60.60	60.60
Nbr of stocks (in thousands)	44,192	44,257	44,385	44,488	44,538	44,527	-	-
Announcement Date	2/15/22 A	2/14/23 A	2/13/24 A	2/18/25 A	2/16/26 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.($)
HOLCIM LTD	18.6x	2.56x	10.1x	2.75%	45.97B
JAMES HARDIE INDUSTRIES PLC	27.34x	3.49x	12.43x	-.--%	16.3B
DANGOTE CEMENT PLC	12.64x	3.42x	6.98x	5.89%	13.07B
ANHUI CONCH CEMENT COMPANY LIMITED	13.87x	0.6x	2.82x	4.5%	12.86B
SHREE CEMENT LIMITED	42.25x	3.19x	15.43x	0.71%	8.24B
BUZZI SPA	8.29x	1.2x	4.66x	1.99%	7.77B
BUA CEMENT PLC	20x	6.6x	12.25x	4.81%	6.9B
HUAXIN BUILDING MATERIALS GROUP CO., LTD.	13.7x	1.47x	5.53x	2.97%	6.4B
TCC GROUP HOLDINGS CO., LTD.	25.59x	1.35x	6.58x	2.18%	5.61B
Average	20.25x	2.65x	8.53x	2.87%	13.68B
Weighted average by Cap.	19.71x	2.64x	9.05x	2.82%