Valuation EUROAPI

Stocks

Market Closed - Euronext Paris Other stock markets 09:25:00 03/07/2026 pm IST			5-day change	1st Jan Change
1.374 ^EUR	+3.31%		+4.41%	-39.47%

04/06	Euroapi S.A. - Shareholder/Analyst Call
14/05	Airbus, Bastide, Euroapi, Invibes Advertising, Vinci... stocks to watch today in Paris

Data adjusted to current consolidation scope

Fiscal Period: December	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	1,302	543.9	274.4	216.1	130.8	-	-
Change	-	-58.23%	-49.55%	-21.22%	-39.49%	-	-
Enterprise Value (EV) ¹	1,348	734.9	270.5	167.7	89.13	125.7	132.7
Change	-	-45.5%	-63.2%	-37.98%	-46.86%	41.06%	5.52%
P/E	-86.6x	-2.84x	-2.09x	-1.02x	-1.72x	-3.25x	22.2x
PBR	1.17x	0.59x	0.28x	0.27x	0.18x	0.19x	0.18x
PEG	7.8x	-0x	0.1x	-0x	0x	0.1x	-0x
Capitalization / Revenue	1.33x	0.54x	0.3x	0.25x	0.17x	0.17x	0.16x
EV / Revenue	1.38x	0.73x	0.3x	0.2x	0.12x	0.16x	0.16x
EV / EBITDA	11.2x	7.89x	5.37x	2.53x	1.52x	1.79x	1.58x
EV / EBIT	28.5x	44x	-10.2x	-2.26x	-13.9x	76.1x	5.3x
EV / FCF	-11x	-5.75x	18.2x	3.35x	1.19x	4.19x	14.7x
FCF Yield	-9.09%	-17.4%	5.51%	29.8%	84.1%	23.9%	6.78%
Dividend per Share ²	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-
EPS ²	-0.16	-2.02	-1.38	-2.23	-0.7966	-0.423	0.0618
Distribution rate	-	-	-	-	-	-	-
Net sales ¹	976.6	1,013	911.9	848.2	760.5	781.6	804.9
EBITDA ¹	120	93.1	50.4	66.2	58.58	70.3	83.91
EBIT ¹	47.3	16.7	-26.4	-74.3	-6.433	1.652	25.02
Net income ¹	-15	-189.7	-130.6	-211.2	-75.7	-40.25	5.886
Net Debt ¹	46.3	191	-3.9	-48.4	-41.66	-5.063	1.872
Reference price ²	13.850	5.730	2.880	2.270	1.374	1.374	1.374
Nbr of stocks (in thousands)	94,010	94,913	95,263	95,214	95,188	-	-
Announcement Date	08/03/23	28/02/24	03/03/25	03/03/26	-	-	-

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.($)
EUROAPI	-1.72x	0.12x	1.52x	-.--%	15Cr
ELI LILLY AND COMPANY	35.49x	12.89x	26.26x	0.56%	1,08200Cr
JOHNSON & JOHNSON	28.11x	6.46x	17.57x	2.03%	63TCr
ABBVIE INC.	32.2x	7.69x	15.73x	2.65%	46TCr
ROCHE HOLDING AG	18.15x	4.51x	11.08x	2.94%	34TCr
ASTRAZENECA PLC	24.06x	5.03x	14.1x	1.73%	30TCr
NOVARTIS AG	22.19x	5.69x	13.74x	2.76%	29TCr
NOVO NORDISK A/S	14.43x	5.37x	11.03x	3.47%	22TCr
AMGEN INC.	24.39x	6.45x	11.36x	2.7%	20TCr
GILEAD SCIENCES, INC.	-46.87x	5.66x	31.47x	2.47%	16TCr
Average	15.04x	5.99x	15.38x	2.13%	36.93TCr
Weighted average by Cap.	24.74x	8.04x	18.59x	1.94%