Company Valuation: Burelle SA

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 1,395 1,139 829.1 694.1 557.4 729.2
Change - -18.34% -27.23% -16.28% -19.69% 30.82%
Enterprise Value (EV) 1 2,270 2,108 2,653 2,415 2,324 2,301
Change - -7.14% 25.85% -8.97% -3.76% -1%
P/E -12x 12.7x 6.57x 6.25x 4.86x 6.03x
PBR 0.98x 0.75x 0.56x 0.45x 0.34x 0.43x
PEG - -0x 0.2x -0.5x 1.42x 1.12x
Capitalization / Revenue 0.2x 0.16x 0.1x 0.07x 0.05x 0.07x
EV / Revenue 0.32x 0.29x 0.31x 0.23x 0.22x 0.22x
EV / EBITDA 6.4x 4.12x 4.59x 3.82x 3.51x 3.24x
EV / EBIT 30x 8.64x 9.06x 6.86x 6.05x 5.3x
EV / FCF 18x 8.89x 21.3x 9.42x 9.26x 11.3x
FCF Yield 5.55% 11.2% 4.7% 10.6% 10.8% 8.85%
Dividend per Share 2 15 15 16 16 16 17
Rate of return 1.88% 2.31% 3.38% 4.04% 5.03% 4.09%
EPS 2 -66.1 51.1 71.98 63.32 65.49 69.03
Distribution rate -22.7% 29.4% 22.2% 25.3% 24.4% 24.6%
Net sales 1 7,085 7,245 8,549 10,328 10,501 10,232
EBITDA 1 354.6 511.2 577.7 632.4 662 711
EBIT 1 75.7 243.9 292.8 352.1 384 434
Net income 1 -115.9 89.58 126.2 111 115 121
Net Debt 1 874.8 968.7 1,824 1,721 1,767 1,572
Reference price 2 796.00 650.00 473.00 396.00 318.00 416.00
Nbr of stocks (in thousands) 1,753 1,753 1,753 1,753 1,753 1,753
Announcement Date 23/04/21 25/04/22 25/04/23 19/04/24 11/04/25 10/04/26
1EUR in Million2EUR
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 80Cr
33.58x2.18x17.93x0.93% 6.52TCr
20.74x0.84x6.21x2.81% 3.97TCr
12.92x0.8x10.53x1.14% 3.57TCr
11.38x0.63x5.21x3.79% 3.17TCr
12.54x2.26x7.96x4.67% 1.87TCr
10.66x0.5x4.91x3.05% 1.77TCr
12.07x1.05x6.06x4.28% 1.66TCr
37.85x1.32x14.53x0.58% 1.63TCr
33.68x3.13x18.58x0.91% 1.6TCr
Average 20.60x 1.41x 10.21x 2.46% 2.58TCr
Weighted average by Cap. 21.80x 1.41x 10.98x 2.21%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Stocks
  3. BUR Stock
  4. Valuation Burelle SA
-40%: Exceptional extension
d
:
:
SEIZE THE OFFER!