Valuation Vicat

Stocks

Market Closed - Euronext Paris 19:55:00 27/10/2026 +03			After hours 22:34:09
59.40 ^EUR	+1.71%		59.50	+0.17%

10-26	Cemex boosts earnings in Q3, restructuring plan continues with asset sales	RE
10-01	Vicat Looks to Purchase Cemex's Ready-mix Concrete Operations in France	MT

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	2,600	-	-
Change	-	-34.77%	40.49%	11.83%	107.6%	-23.18%	-	-
Enterprise Value (EV) ¹	2,941	2,658	2,880	2,867	4,536	3,613	3,448	3,324
Change	-	-9.65%	8.36%	-0.44%	58.18%	-20.34%	-4.58%	-3.59%
P/E	7.91x	6.74x	5.7x	6.02x	12.4x	9.26x	8.06x	8.26x
PBR	0.67x	0.4x	-	-	1.15x	0.8x	0.76x	0.68x
PEG	-	-0.3x	0.1x	1.05x	18.88x	3.19x	0.5x	-3.39x
Capitalization / Revenue	0.51x	0.28x	0.37x	0.42x	0.88x	0.64x	0.62x	0.59x
EV / Revenue	0.94x	0.73x	0.73x	0.74x	1.18x	0.89x	0.83x	0.76x
EV / EBITDA	4.75x	4.66x	3.89x	3.66x	5.88x	4.53x	4.07x	3.71x
EV / EBIT	8.17x	9.34x	6.66x	6.27x	10.2x	7.81x	6.76x	6.14x
EV / FCF	56.2x	-40.6x	10.3x	7.53x	12.9x	16.4x	14.1x	12.5x
FCF Yield	1.78%	-2.46%	9.7%	13.3%	7.72%	6.09%	7.07%	8.01%
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%	3.73%	3.87%	3.42%
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	4,064	4,167	4,388
EBITDA ¹	619.1	570.1	739.7	783	771	798.1	847.7	895.8
EBIT ¹	359.9	284.5	432.8	457	445	462.5	509.7	541.9
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	58.40	58.40	58.40
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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
VICAT	9.26x	0.89x	4.53x	3.73%	2.91B
CRH PLC	15.14x	1.76x	8.66x	1.83%	56.84B
HOLCIM LTD	18.49x	2.51x	9.88x	2.81%	44.72B
MARTIN MARIETTA MATERIALS, INC.	34.45x	6.06x	18.33x	0.69%	35.79B
ULTRATECH CEMENT LIMITED	34.41x	3.39x	18.07x	1.13%	34.57B
VULCAN MATERIALS COMPANY	30.12x	4.61x	15.66x	0.8%	33.88B
HEIDELBERG MATERIALS AG	11.58x	1.39x	6.51x	2.65%	28.72B
AMRIZE AG	16.08x	2.02x	8.17x	1.36%	21.53B
GRASIM INDUSTRIES LIMITED	68.05x	4.22x	65.34x	0.34%	21.03B
CHINA JUSHI CO., LTD.	15.32x	4.89x	10.02x	2.64%	18.35B
Average	25.29x	3.17x	16.52x	1.8%	29.83B
Weighted average by Cap.	25.30x	3.24x	15.69x	1.65%