Valuation Elior Group

Stocks

Market Closed - Euronext Paris Other stock markets 09:25:00 15/06/2026 pm IST			5-day change	1st Jan Change
2.022 ^EUR	+1.15%		+3.91%	-26.26%

12/06	Could This Finally Be the One?
12/06	European Markets Surge on Hopes of Imminent U.S.-Iran Deal

Data adjusted to current consolidation scope

Fiscal Period: September	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	1,191	325.9	490.6	921.4	669.9	512.1	-	-
Change	-	-72.63%	50.55%	87.8%	-27.29%	-23.55%	-	-
Enterprise Value (EV) ¹	2,038	1,532	1,872	2,191	1,786	1,648	1,603	1,529
Change	-	-24.83%	22.18%	17.09%	-18.5%	-7.72%	-2.75%	-4.61%
P/E Ratio	-11.9x	-0.76x	-4.31x	-22.7x	7.78x	25.8x	8.61x	6.76x
PBR	1.12x	0.42x	0.58x	1.2x	0.8x	0.58x	0.56x	0.53x
PEG	-	-0x	0.1x	0.4x	-0x	-0.3x	0x	0.2x
Capitalization / Revenue	0.32x	0.07x	0.09x	0.15x	0.11x	0.08x	0.08x	0.08x
EV / Revenue	0.55x	0.34x	0.36x	0.36x	0.29x	0.27x	0.25x	0.23x
EV / EBITDA	20.4x	14.2x	9.09x	6.58x	5.22x	4.89x	4.17x	3.71x
EV / EBIT	-23.4x	-31.9x	35.3x	13.1x	8.89x	10.5x	8.02x	6.89x
EV / FCF	-102x	-15.2x	-31.2x	11.2x	8.75x	81.2x	11.3x	9.51x
FCF Yield	-0.98%	-6.59%	-3.21%	8.9%	11.4%	1.23%	8.88%	10.5%
Dividend per Share ²	-	-	-	-	0.04	0.0342	0.0743	0.0957
Rate of return	-	-	-	-	1.51%	1.69%	3.67%	4.73%
EPS ²	-0.58	-2.48	-0.45	-0.16	0.34	0.0783	0.2349	0.2991
Distribution rate	-	-	-	-	11.8%	43.6%	31.6%	32%
Net sales ¹	3,690	4,451	5,223	6,053	6,150	6,185	6,372	6,572
EBITDA ¹	100	108	206	333	342	336.9	384.2	411.7
EBIT ¹	-87	-48	53	167	201	157.4	199.9	221.8
Net income ¹	-100	-427	-93	-41	88	18.84	57.74	75.36
Net Debt ¹	847	1,206	1,381	1,270	1,116	1,136	1,091	1,017
Reference price ²	6.910	1.891	1.941	3.634	2.644	2.022	2.022	2.022
Nbr of stocks (in thousands)	1,72,348	1,72,343	2,52,772	2,53,550	2,53,368	2,53,269	-	-
Announcement Date	24/11/21	23/11/22	22/11/23	20/11/24	19/11/25	-	-	-

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.($)
ELIOR GROUP	25.54x	0.27x	4.87x	1.71%	59Cr
STARBUCKS CORPORATION	51.03x	3.43x	22.92x	2.44%	12TCr
COMPASS GROUP PLC	25.84x	1.29x	12.73x	2.14%	5.81TCr
DARDEN RESTAURANTS, INC.	20.07x	1.98x	12.11x	2.83%	2.42TCr
MIXUE GROUP	14.31x	2.1x	9.36x	2.92%	1.34TCr
CAVA GROUP, INC.	163.47x	6.86x	53.57x	-.--%	1.06TCr
HAIDILAO INTERNATIONAL HOLDING LTD.	13.16x	1.17x	6.6x	6.68%	893.45Cr
SODEXO	24.91x	0.44x	7.99x	3.46%	851.04Cr
ZENSHO HOLDINGS CO., LTD.	28.14x	1.17x	10.93x	0.91%	774.25Cr
FOOD & LIFE COMPANIES LTD.	35.98x	2.46x	13.92x	0.4%	708.3Cr
Average	40.25x	2.12x	15.50x	2.35%	2.57TCr
Weighted average by Cap.	41.78x	2.60x	18.44x	2.41%