Valuation Cegedim

Stocks

Market Closed - Euronext Paris Other stock markets 09:25:00 26/06/2026 pm IST			5-day change	1st Jan Change
11.04 ^EUR	-1.43%		-3.66%	-18.52%

10/06	TP ICAP initiates coverage of Cegedim with a 'buy' rating
28/05	Cegedim Business Services secures renewal of accreditation and certification

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	151.6	-	-
Change	-	-39.93%	22.47%	-28.22%	6.71%	-18.75%	-	-
Enterprise Value (EV) ¹	582.4	427.9	482.1	359.3	418.8	329.7	301.3	260.1
Change	-	-26.53%	12.65%	-25.46%	16.55%	-21.27%	-8.61%	-13.67%
P/E	12.6x	14.6x	-35.7x	-11.6x	19.4x	7.52x	5x	4.69x
PBR	1.43x	0.7x	0.83x	0.62x	0.66x	0.52x	0.47x	0.45x
PEG	-	-0.3x	0x	-0x	-0x	0x	0.1x	0.71x
Capitalization / Revenue	0.63x	0.36x	0.4x	0.27x	0.29x	0.23x	0.22x	0.22x
EV / Revenue	1.11x	0.77x	0.78x	0.55x	0.65x	0.5x	0.44x	0.37x
EV / EBITDA	5.56x	4.45x	4.43x	2.91x	3.4x	2.36x	2.03x	1.68x
EV / EBIT	14.6x	16.7x	15.2x	9.1x	11x	6.4x	5.27x	4.25x
EV / FCF	24.1x	41.4x	21.5x	30.1x	8.07x	13.9x	10.6x	8.32x
FCF Yield	4.15%	2.42%	4.65%	3.32%	12.4%	7.22%	9.44%	12%
Dividend per Share ²	0.5	-	-	-	-	-	-	0.4419
Rate of return	2.08%	-	-	-	-	-	-	4%
EPS ²	1.9	1	-0.5	-1.1	0.7	1.469	2.207	2.353
Distribution rate	26.3%	-	-	-	-	-	-	18.8%
Net sales ¹	524.7	555.6	616	654.5	649.2	660.4	681.2	703
EBITDA ¹	104.7	96.2	108.8	123.6	123.3	139.8	148.5	154.9
EBIT ¹	39.9	25.67	31.67	39.48	38.09	51.54	57.13	61.15
Net income ¹	26.22	13.62	-7.407	-14.71	9.398	21.25	30.58	32.58
Net Debt ¹	251.3	229	238.5	184.5	232.3	178.2	149.8	108.5
Reference price ²	24.00	14.56	17.86	12.75	13.55	11.04	11.04	11.04
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

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.($)
CEGEDIM	7.52x	0.5x	2.36x	-.--%	17Cr
ORACLE CORPORATION	23.41x	6.28x	11.34x	1.37%	43TCr
SAP SE	18.65x	3.88x	12.14x	1.99%	18TCr
SERVICENOW, INC.	49.43x	5.83x	16.02x	-.--%	10TCr
CONSTELLATION SOFTWARE INC.	33.47x	3.17x	11.43x	0.2%	4.21TCr
STRATEGY INC	2.65x	69.79x	594.29x	-.--%	2.89TCr
FAIR ISAAC CORPORATION	31.18x	12.18x	19.86x	-.--%	2.74TCr
TOAST, INC.	30.47x	1.83x	16.71x	-.--%	1.57TCr
TRIMBLE, INC.	22.57x	3.23x	10.9x	-	1.18TCr
SAGE GROUP PLC	18.36x	3.15x	11.58x	2.85%	969.5Cr
Average	23.77x	10.98x	70.66x	0.71%	8.45TCr
Weighted average by Cap.	25.62x	7.77x	32.41x	1.18%