Company Valuation: Bureau Veritas SA

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 13,190 11,135 10,375 13,129 12,057 11,599 - -
Change - -15.59% -6.82% 26.55% -8.17% -3.8% - -
Enterprise Value (EV) 1 14,242 12,110 11,311 14,356 13,310 13,238 13,048 12,942
Change - -14.97% -6.59% 26.91% -7.28% -0.54% -1.44% -0.81%
P/E Ratio 31.7x 24.1x 20.8x 23.5x 20.7x 18.3x 16.8x 15.7x
PBR 8.06x 5.77x 5.35x 6.7x - 6.47x 5.81x 5.55x
PEG - 2.2x 2.65x 1.7x 4.31x 1.98x 1.91x 2.2x
Capitalization / Revenue 2.65x 1.97x 1.77x 2.1x 1.86x 1.72x 1.63x 1.55x
EV / Revenue 2.86x 2.14x 1.93x 2.3x 2.06x 1.97x 1.83x 1.73x
EV / EBITDA 14.1x 10.7x 9.71x 11.6x 10.3x 9.73x 8.97x 8.44x
EV / EBIT 17.8x 13.4x 12.2x 14.4x 12.6x 12x 11x 10.2x
EV / FCF 21.1x 17.1x 17.2x 17x 16.1x 18.2x 16.8x 16.1x
FCF Yield 4.75% 5.86% 5.83% 5.87% 6.19% 5.49% 5.96% 6.2%
Dividend per Share 2 0.53 0.77 0.83 0.9 0.92 0.994 1.082 1.157
Rate of return 1.82% 3.13% 3.63% 3.07% 3.38% 3.81% 4.14% 4.43%
EPS 2 0.92 1.02 1.1 1.25 1.31 1.431 1.557 1.668
Distribution rate 57.6% 75.5% 75.5% 72% 70.2% 69.5% 69.5% 69.4%
Net sales 1 4,981 5,651 5,868 6,241 6,466 6,725 7,126 7,484
EBITDA 1 1,013 1,134 1,165 1,236 1,289 1,361 1,455 1,533
EBIT 1 801.8 902.1 930.2 996.2 1,053 1,101 1,185 1,266
Net income 1 420.9 466.7 503.7 569.4 588 636.9 690.3 731.7
Net Debt 1 1,051 975.3 936.2 1,226 1,253 1,639 1,449 1,344
Reference price 2 29.18 24.61 22.87 29.34 27.18 26.12 26.12 26.12
Nbr of stocks (in thousands) 4,52,037 4,52,445 4,53,664 4,47,493 4,43,585 4,44,056 - -
Announcement Date 24/02/22 23/02/23 22/02/24 25/02/25 25/02/26 - - -
1EUR in Million2EUR
Estimates

P/E Ratio, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
17.79x1.92x9.51x3.9% 1.31TCr
36.07x6.48x23.4x0.96% 7.05TCr
37.32x4.46x14.55x1.2% 2.01TCr
29.32x1.2x12.23x1.12% 1.5TCr
24.46x2.76x11.85x3.06% 1.17TCr
25.75x3.54x13.64x2.27% 806.88Cr
13.74x0.62x8.88x1.58% 642.56Cr
9.04x1.03x5.47x2.34% 543.44Cr
17.36x0.38x8.63x4.19% 509.49Cr
Average 23.43x 2.49x 12.02x 2.29% 1.73TCr
Weighted average by Cap. 30.15x 4.26x 16.92x 1.66%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

Year-on-year evolution of the Yield

  1. Stock Market
  2. Stocks
  3. BVI Stock
  4. Valuation Bureau Veritas SA
- 40% : Our Best Subscriber-Only Tools to Spot Tomorrow’s Top Investments!
d
:
:
SEIZE THE OFFER!