|
Market Closed -
Other stock markets
|
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 |
Company Valuation: Eramet
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
P/E ratio, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
| -8.01x | 1.05x | 6.96x | -.--% | 169.17Cr | ||
| 17.05x | 4x | 7.16x | 3.49% | 22TCr | ||
| 11.98x | 2.98x | 6.49x | 4.85% | 18TCr | ||
| 13.87x | 0.44x | 6.24x | 2.59% | 9.25TCr | ||
| 13.19x | 4.14x | 6.91x | 3.78% | 9.09TCr | ||
| 17.49x | 6.42x | 14.57x | 0.05% | 6.52TCr | ||
| 27.81x | 3x | 7.77x | 1.33% | 5.53TCr | ||
| 16.92x | 3.19x | 6.79x | 0.61% | 3.02TCr | ||
| 11.81x | 4.12x | 5.98x | 4.43% | 2.94TCr | ||
| 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% |
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
- Equities
- ERA Stock
- Valuation Eramet
Select your edition
All financial news and data tailored to specific country editions
MarketScreener is also available in this country: United States.
Switch edition
Stay in the current country edition
















