Valuation Bouygues SA London S.E.

Stocks

Real-time Estimate Tradegate 07:31:08 08/09/2026 pm IST			5-day change	1st Jan Change
45.10 ^EUR	+0.74%		+1.24%	+1.01%

03/09	Colas (Bouygues) to modernize a bypass in Finland
02/09	Bouygues CEO Eyes Expansion in US, Germany, Northern Europe	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	12,045	10,501	12,914	10,758	16,943	17,329	-	-
Change	-	-12.82%	22.98%	-16.69%	57.49%	2.28%	-	-
Enterprise Value (EV) ¹	12,986	17,941	19,165	16,824	21,147	22,014	20,864	19,756
Change	-	38.16%	6.82%	-12.21%	25.69%	4.1%	-5.22%	-5.31%
P/E	10.7x	11x	12.3x	10.2x	14.9x	14x	11.9x	10.4x
PBR	1.08x	-	1.03x	0.85x	-	1.28x	1.19x	1.17x
PEG	-	-0.8x	1.43x	9.42x	2.32x	1.87x	0.7x	0.7x
Capitalization / Revenue	0.32x	0.24x	0.23x	0.19x	0.3x	0.31x	0.3x	0.29x
EV / Revenue	0.35x	0.4x	0.34x	0.3x	0.37x	0.39x	0.36x	0.33x
EV / EBITDA	3.54x	4.56x	4.22x	3.55x	4.13x	4.28x	3.88x	3.49x
EV / EBIT	7.67x	9.14x	8.3x	6.9x	8.28x	8.46x	7.46x	6.47x
EV / FCF	11.5x	-	5.88x	6.32x	7.09x	14.6x	10.6x	8.88x
FCF Yield	8.7%	-	17%	15.8%	14.1%	6.86%	9.39%	11.3%
Dividend per Share ²	1.8	-	1.9	2	-	2.131	2.189	2.247
Rate of return	5.72%	-	5.57%	7.01%	-	4.75%	4.88%	5%
EPS ²	2.95	2.55	2.77	2.8	2.98	3.204	3.776	4.33
Distribution rate	61%	-	68.6%	71.4%	-	66.5%	58%	51.9%
Net sales ¹	37,589	44,322	56,017	56,752	56,877	56,725	58,085	59,552
EBITDA ¹	3,667	3,936	4,545	4,737	5,124	5,145	5,379	5,665
EBIT ¹	1,693	1,962	2,308	2,438	2,555	2,603	2,798	3,051
Net income ¹	1,125	973	1,040	1,058	1,138	1,228	1,448	1,663
Net Debt ¹	941	7,440	6,251	6,066	4,204	4,684	3,535	2,426
Reference price ²	31.49	28.04	34.12	28.54	44.35	44.90	44.90	44.90
Nbr of stocks (in thousands)	3,82,487	3,74,485	3,78,482	3,76,949	3,82,019	3,85,957	-	-
Announcement Date	24/02/22	23/02/23	27/02/24	06/03/25	26/02/26	-	-	-

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.($)
QUANTA SERVICES, INC.	54.5x	2.49x	23.81x	0.07%	9.39TCr
VINCI	12.49x	1.07x	5.85x	4.68%	7.32TCr
LARSEN & TOUBRO LIMITED	26.81x	2.06x	20.21x	1.14%	5.8TCr
COMFORT SYSTEMS USA, INC.	33.15x	4.16x	22.6x	0.2%	5.66TCr
FERROVIAL N.V.	52.22x	4.14x	26.33x	1.75%	4.17TCr
HOCHTIEF AG	30.35x	0.75x	12.38x	2.04%	3.82TCr
EMCOR GROUP, INC.	23.02x	1.57x	14.49x	0.2%	3.33TCr
ACS, ACTIVIDADES DE CONSTRUCCIÓN Y SERVICIOS, S.A.	24.29x	0.5x	7.84x	2.43%	3.35TCr
CHINA STATE CONSTRUCTION ENGINEERING CORPORATION LIMITED	5.02x	0.31x	5.81x	5.85%	2.68TCr
Average	29.10x	1.89x	15.48x	2.04%	5.06TCr
Weighted average by Cap.	31.89x	2.08x	16.67x	1.81%