Valuation Vicat London S.E.

Stocks

Real-time Estimate Tradegate Other stock markets 10:57:33 29/07/2026 +03			5-day change	1st Jan Change
62.10 ^EUR	+1.22%		-0.24%	-18.71%

06-16	Vicat S.A. acquired Araïko.	CI
05-05	Vicat S.A., Q1 2026 Sales/ Trading Statement Call, May 05, 2026

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	2,748	-	-
Change	-	-34.77%	40.49%	11.83%	107.6%	-18.83%	-	-
Enterprise Value (EV) ¹	2,941	2,658	2,880	2,867	4,536	3,641	3,602	3,504
Change	-	-9.65%	8.36%	-0.44%	58.18%	-19.72%	-1.07%	-2.75%
P/E	7.91x	6.74x	5.7x	6.02x	12.4x	9.69x	8.61x	9.02x
PBR	0.67x	0.4x	-	-	1.15x	0.89x	0.83x	-
PEG	-	-0.3x	0.1x	1.05x	18.88x	2.48x	0.7x	-1.98x
Capitalization / Revenue	0.51x	0.28x	0.37x	0.42x	0.88x	0.69x	0.67x	0.65x
EV / Revenue	0.94x	0.73x	0.73x	0.74x	1.18x	0.92x	0.88x	0.83x
EV / EBITDA	4.75x	4.66x	3.89x	3.66x	5.88x	4.6x	4.35x	4.06x
EV / EBIT	8.17x	9.34x	6.66x	6.27x	10.2x	8x	7.33x	6.87x
EV / FCF	56.2x	-40.6x	10.3x	7.53x	12.9x	17.8x	15.5x	13.7x
FCF Yield	1.78%	-2.46%	9.7%	13.3%	7.72%	5.62%	6.45%	7.28%
Dividend per Share ²	1.65	1.65	2	2	2	2.1	2.259	2
Rate of return	4.58%	7.04%	6.09%	5.46%	2.63%	3.4%	3.66%	3.24%
EPS ²	4.55	3.48	5.76	6.09	6.13	6.369	7.166	6.84
Distribution rate	36.3%	47.4%	34.7%	32.8%	32.6%	33%	31.5%	29.2%
Net sales ¹	3,123	3,642	3,937	3,884	3,854	3,956	4,080	4,207
EBITDA ¹	619.1	570.1	739.7	783	771	790.8	828.9	862.6
EBIT ¹	359.9	284.5	432.8	457	445	455.5	491.3	509.6
Net income ¹	204.2	156.1	258.4	273	275	273.4	306.3	298
Net Debt ¹	1,351	1,620	1,422	1,237	1,151	893.9	854.9	756
Reference price ²	36.00	23.45	32.85	36.65	76.00	61.70	61.70	61.70
Nbr of stocks (in thousands)	44,192	44,257	44,385	44,488	44,538	44,530	-	-
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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
HOLCIM LTD	20.73x	2.77x	10.94x	2.51%	50.25B
JAMES HARDIE INDUSTRIES PLC	24.91x	3.47x	12.52x	-.--%	15.42B
ANHUI CONCH CEMENT COMPANY LIMITED	11.31x	0.43x	1.93x	4.54%	13.53B
DANGOTE CEMENT PLC	12.35x	3.36x	6.87x	6.03%	12.69B
SHREE CEMENT LIMITED	47.27x	4.06x	19.06x	0.59%	10.15B
BUZZI SPA	8.97x	1.35x	5.1x	1.81%	8.59B
BUA CEMENT PLC	23.41x	7.68x	14.26x	4.11%	7.84B
EAGLE MATERIALS INC.	17.24x	3.65x	11.42x	0.45%	6.86B
HUAXIN BUILDING MATERIALS GROUP CO., LTD.	12.72x	1.26x	4.73x	3.05%	5.58B
Average	19.88x	3.11x	9.65x	2.57%	14.54B
Weighted average by Cap.	20.36x	2.95x	10.01x	2.58%