|
Market Closed -
London S.E.
06:37:31 29/04/2025 pm IST
|
After hours 12:50:07 am | |||
| 12.15 EUR | -56.91% |
|
10.59 | -12.84% |
| 10/09 | A strong start for Cegedim's SY business platform |  |
| 01/09 | Turkish companies confirm talks on stakes in EV maker TOGG | RE |
Company Valuation: Cegedim
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 331.1 | 198.9 | 243.6 | 174.8 | 186.6 | 145.3 | - | - |
| Change | - | -39.93% | 22.47% | -28.22% | 6.71% | -22.13% | - | - |
| Enterprise Value (EV) 1 | 582.4 | 427.9 | 482.1 | 359.3 | 418.8 | 307.4 | 279 | 247.6 |
| Change | - | -26.53% | 12.65% | -25.46% | 16.55% | -26.6% | -9.24% | -11.27% |
| P/E | 12.6x | 14.6x | -35.7x | -11.6x | 19.4x | 6.91x | 5.27x | 4.54x |
| PBR | 1.43x | 0.7x | 0.83x | 0.62x | 0.66x | 0.5x | 0.47x | 0.43x |
| PEG | - | -0.3x | 0x | -0x | -0x | 0x | 0.2x | 0.3x |
| Capitalization / Revenue | 0.63x | 0.36x | 0.4x | 0.27x | 0.29x | 0.22x | 0.21x | 0.21x |
| EV / Revenue | 1.11x | 0.77x | 0.78x | 0.55x | 0.65x | 0.47x | 0.41x | 0.35x |
| EV / EBITDA | 5.56x | 4.45x | 4.43x | 2.91x | 3.4x | 2.18x | 1.84x | 1.56x |
| EV / EBIT | 14.6x | 16.7x | 15.2x | 9.1x | 11x | 5.89x | 4.7x | 3.87x |
| EV / FCF | 24.1x | 41.4x | 21.5x | 30.1x | 8.07x | 13.3x | 9.98x | 8.01x |
| FCF Yield | 4.15% | 2.42% | 4.65% | 3.32% | 12.4% | 7.51% | 10% | 12.5% |
| Dividend per Share 2 | 0.5 | - | - | - | - | - | - | - |
| Rate of return | 2.08% | - | - | - | - | - | - | - |
| EPS 2 | 1.9 | 1 | -0.5 | -1.1 | 0.7 | 1.525 | 2 | 2.32 |
| Distribution rate | 26.3% | - | - | - | - | - | - | - |
| Net sales 1 | 524.7 | 555.6 | 616 | 654.5 | 649.2 | 659.6 | 684 | 706.6 |
| EBITDA 1 | 104.7 | 96.2 | 108.8 | 123.6 | 123.3 | 141 | 152 | 159 |
| EBIT 1 | 39.9 | 25.67 | 31.67 | 39.48 | 38.09 | 52.15 | 59.35 | 63.9 |
| Net income 1 | 26.22 | 13.62 | -7.407 | -14.71 | 9.398 | 21.3 | 28 | 32.3 |
| Net Debt 1 | 251.3 | 229 | 238.5 | 184.5 | 232.3 | 162.2 | 133.8 | 102.3 |
| Reference price 2 | 24.00 | 14.56 | 17.86 | 12.75 | 13.55 | 10.54 | 10.54 | 10.54 |
| Nbr of stocks (in thousands) | 13,796 | 13,660 | 13,638 | 13,712 | 13,768 | 13,731 | - | - |
| Announcement Date | 24/03/22 | 23/03/23 | 27/03/24 | 27/03/25 | 26/03/26 | - | - | - |
1EUR in Million2EUR
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 22.21x | 6.13x | 10.5x | 1.38% | 44TCr | |
| 26.39x | 5.29x | 16.69x | 1.44% | 25TCr | |
| 92.15x | 8.97x | 24.01x | -.--% | 15TCr | |
| -5.24x | 108.09x | 1508.9x | -.--% | 5.26TCr | |
| 36.45x | 3.42x | 12.6x | 0.19% | 4.51TCr | |
| 26.65x | 10.6x | 17.31x | -.--% | 2.16TCr | |
| 34.81x | 2.3x | 20.96x | -.--% | 1.92TCr | |
| -211.68x | 3.75x | 12.55x | - | 1.37TCr | |
| 38.97x | 3.4x | 9.27x | -.--% | 1.3TCr | |
| Average | 6.74x | 16.88x | 181.42x | 0.38% | 11.09TCr | |
| Weighted average by Cap. | 30.10x | 11.55x | 93.45x | 0.98% |
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
- Stock Market
- Stocks
- ALCGM Stock
- 0DYQ Stock
- Valuation Cegedim
Select your edition
All financial news and data tailored to specific country editions
