Valuation Vicat

Stocks

Market Closed - Euronext Paris 18:55:00 11/09/2026 +03			5-day change	1st Jan Change
61.90 ^EUR	-0.32%		-5.50%	-18.55%

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	2,756	-	-
Change	-	-34.77%	40.49%	11.83%	107.6%	-18.57%	-	-
Enterprise Value (EV) ¹	2,941	2,658	2,880	2,867	4,536	3,905	3,604	3,480
Change	-	-9.65%	8.36%	-0.44%	58.18%	-13.91%	-7.71%	-3.43%
P/E	7.91x	6.74x	5.7x	6.02x	12.4x	9.81x	8.54x	8.76x
PBR	0.67x	0.4x	-	-	1.15x	0.85x	0.81x	0.72x
PEG	-	-0.3x	0.1x	1.05x	18.88x	3.37x	0.6x	-3.6x
Capitalization / Revenue	0.51x	0.28x	0.37x	0.42x	0.88x	0.68x	0.66x	0.63x
EV / Revenue	0.94x	0.73x	0.73x	0.74x	1.18x	0.96x	0.87x	0.8x
EV / EBITDA	4.75x	4.66x	3.89x	3.66x	5.88x	4.88x	4.25x	3.89x
EV / EBIT	8.17x	9.34x	6.66x	6.27x	10.2x	8.41x	7.07x	6.43x
EV / FCF	56.2x	-40.6x	10.3x	7.53x	12.9x	17.8x	14.8x	13.1x
FCF Yield	1.78%	-2.46%	9.7%	13.3%	7.72%	5.63%	6.77%	7.65%
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%	3.52%	3.65%	3.23%
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	1,149	847.6	724
Reference price ²	36.00	23.45	32.85	36.65	76.00	61.90	61.90	61.90
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	9.81x	0.96x	4.88x	3.52%	3.2B
HOLCIM LTD	19.24x	2.63x	10.41x	2.66%	47.76B
JAMES HARDIE INDUSTRIES PLC	26.26x	3.48x	12.4x	-.--%	16.24B
ANHUI CONCH CEMENT COMPANY LIMITED	13.14x	0.6x	2.91x	4.45%	12.95B
DANGOTE CEMENT PLC	12.64x	3.42x	6.98x	5.89%	13.06B
SHREE CEMENT LIMITED	43.53x	3.3x	15.96x	0.69%	8.52B
BUZZI SPA	8.48x	1.23x	4.79x	1.95%	7.99B
BUA CEMENT PLC	20.6x	6.79x	12.6x	4.67%	7.1B
HUAXIN BUILDING MATERIALS GROUP CO., LTD.	13.65x	1.48x	5.54x	2.98%	6.43B
TCC GROUP HOLDINGS CO., LTD.	26.34x	1.39x	6.75x	2.12%	5.83B
Average	19.37x	2.53x	8.32x	2.89%	12.91B
Weighted average by Cap.	19.67x	2.65x	9.15x	2.78%