Valuation Adeunis

Stocks

Market Closed - Euronext Paris 09:25:00 02/10/2026 pm IST			5-day change	1st Jan Change
0.8500 ^EUR	0.00%		+1.19%	+46.55%

01/10	Adeunis share squeeze-out set for October 15
28/09	Webdyn S.A. completed the acquisition of the remaining 22.88% stake in Adeunis Société anonyme.	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	6.637	5.981	4.382	0.5575	1.919	2.65
Change	-	-9.88%	-26.74%	-87.28%	244.26%	38.05%
Enterprise Value (EV) ¹	5.478	4.579	3.229	1.363	3.84	3.416
Change	-	-16.41%	-29.49%	-57.8%	181.86%	-11.06%
P/E	5.24x	-12.9x	-11.1x	-0.9x	-2.02x	-0.96x
PBR	1.65x	1.68x	1.36x	0.2x	8.44x	-1.66x
PEG	-	0x	0.7x	-0x	-0x	-0x
Capitalization / Revenue	0.75x	1.1x	0.66x	0.09x	0.32x	0.6x
EV / Revenue	0.62x	0.84x	0.48x	0.21x	0.64x	0.78x
EV / EBITDA	-2.71x	-18.8x	-7.61x	-1.96x	-2.52x	-1.91x
EV / EBIT	-2.27x	-7.58x	-4.88x	-1.5x	-3.77x	-1.39x
EV / FCF	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-
Dividend per Share ²	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-
EPS ²	0.5591	-0.2048	-0.1745	-0.2711	-0.4161	-0.6036
Distribution rate	-	-	-	-	-	-
Net sales ¹	8.878	5.447	6.676	6.49	6.032	4.387
EBITDA ¹	-2.02	-0.243	-0.424	-0.696	-1.526	-1.791
EBIT ¹	-2.414	-0.604	-0.662	-0.907	-1.019	-2.464
Net income ¹	1.272	-0.466	-0.397	-0.623	-0.956	-2.774
Net Debt ¹	-1.159	-1.402	-1.153	0.805	1.921	0.766
Reference price ²	2.9300	2.6400	1.9400	0.2440	0.8400	0.5800
Nbr of stocks (in thousands)	2,265	2,266	2,259	2,285	2,285	4,569
Announcement Date	27/07/20	28/07/21	27/07/22	28/07/23	04/05/25	24/04/26

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.($)
ADEUNIS	-	-	-	-	43.72L
PARKER-HANNIFIN CORPORATION	30.94x	5.4x	19.57x	0.83%	12TCr
ATLAS COPCO AB	34.27x	5.39x	20.43x	1.57%	9.55TCr
KEYSIGHT TECHNOLOGIES, INC.	43.8x	8.88x	25.99x	-.--%	6.37TCr
W.W. GRAINGER, INC.	27.61x	3.16x	18.24x	0.75%	6.04TCr
FASTENAL COMPANY	39.79x	6.19x	27.32x	1.95%	5.76TCr
FANUC CORPORATION	27.75x	5.12x	17.94x	2.17%	3.63TCr
TECHTRONIC INDUSTRIES COMPANY LIMITED	20.65x	1.76x	12.72x	2.27%	3TCr
INGERSOLL RAND INC.	29.77x	3.97x	14.98x	0.11%	2.92TCr
SMC CORPORATION	21.04x	3.65x	11.66x	1.45%	2.93TCr
Average	30.62x	4.83x	18.76x	1.23%	5.24TCr
Weighted average by Cap.	32.27x	5.24x	20.00x	1.15%