Valuation Eramet

Equities

Market Closed - Euronext Paris Other stock markets 09:25:00 05/06/2026 pm IST			5-day change	1st Jan Change
51.40 ^EUR	-4.55%		-6.38%	-10.84%

05/06	Indonesian smelters cut production on lower nickel ore quota	RE
04/06	Weda Bay Nickel halts nickel ore production after mining quota runs out	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	2,064	2,227	2,041	1,541	1,635	1,465	-	-
Change	-	7.91%	-8.36%	-24.51%	6.12%	-10.39%	-	-
Enterprise Value (EV) ¹	3,000	2,571	2,655	2,838	3,570	3,313	3,260	3,081
Change	-	-14.3%	3.26%	6.89%	25.81%	-7.2%	-1.61%	-5.48%
P/E ratio	6.9x	3.25x	18.9x	108x	-3.46x	-8.01x	57x	8.48x
PBR	1.89x	1.37x	1.29x	1.07x	2.29x	1.95x	1.65x	1.58x
PEG	-	0x	-0.2x	-1.2x	0x	0.1x	-0x	0x
Capitalization / Revenue	0.56x	0.44x	0.63x	0.53x	0.59x	0.47x	0.41x	0.4x
EV / Revenue	0.82x	0.51x	0.82x	0.97x	1.3x	1.05x	0.92x	0.84x
EV / EBITDA	2.85x	1.66x	7.65x	7.65x	9.6x	6.96x	4.59x	4.06x
EV / EBIT	3.83x	2.01x	20.9x	29.3x	325x	12.3x	7.02x	6.36x
EV / FCF	7.48x	4.39x	-5.71x	-3.9x	-4.81x	-12.1x	-91.1x	48.6x
FCF Yield	13.4%	22.8%	-17.5%	-25.6%	-20.8%	-8.24%	-1.1%	2.06%
Dividend per Share ²	2.5	3.5	1.5	1.5	-	-	0.498	0.75
Rate of return	3.47%	4.17%	2.1%	2.77%	-	-	0.97%	1.46%
EPS ²	10.42	25.81	3.79	0.5	-16.67	-6.421	0.9011	6.062
Distribution rate	24%	13.6%	39.6%	300%	-	-	55.3%	12.4%
Net sales ¹	3,668	5,014	3,251	2,933	2,753	3,150	3,537	3,666
EBITDA ¹	1,051	1,553	347	371	372	476	709.9	759.5
EBIT ¹	784	1,280	127	97	11	268.8	464.6	484.1
Net income ¹	298	740	109	14	-477	-174.2	10.07	84.65
Net Debt ¹	936	344	614	1,297	1,935	1,848	1,795	1,616
Reference price ²	71.95	83.85	71.50	54.15	57.65	51.40	51.40	51.40
Nbr of stocks (in thousands)	28,683	26,558	28,542	28,451	28,359	28,502	-	-
Announcement Date	23/02/22	22/02/23	21/02/24	19/02/25	18/02/26	-	-	-

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
ERAMET	-8.01x	1.05x	6.96x	-.--%	169.17Cr
BHP GROUP LIMITED	17.05x	4x	7.16x	3.49%	22TCr
RIO TINTO PLC	11.98x	2.98x	6.49x	4.85%	18TCr
GLENCORE PLC	13.87x	0.44x	6.24x	2.59%	9.25TCr
GRUPO MÉXICO, S.A.B. DE C.V.	13.19x	4.14x	6.91x	3.78%	9.09TCr
SAUDI ARABIAN MINING COMPANY (MAADEN)	17.49x	6.42x	14.57x	0.05%	6.52TCr
ANGLO AMERICAN PLC	27.81x	3x	7.77x	1.33%	5.53TCr
TECK RESOURCES LIMITED	16.92x	3.19x	6.79x	0.61%	3.02TCr
FRESNILLO PLC	11.81x	4.12x	5.98x	4.43%	2.94TCr
HINDUSTAN ZINC LIMITED	17.94x	6.08x	11.21x	3.62%	2.51TCr
Average	14.00x	3.54x	8.01x	2.47%	7.86TCr
Weighted average by Cap.	15.66x	3.53x	7.60x	3.21%