Valuation EUROAPI London S.E.

Stocks

Market Closed - London S.E. Other stock markets 09:00:00 09/07/2026 pm IST			After hours 01:29:59 am
1.261 ^EUR	-0.63%		1.251	-0.79%

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	119.2	-	-
Change	-	-58.23%	-49.55%	-21.22%	-44.86%	-	-
Enterprise Value (EV) ¹	1,348	734.9	270.5	167.7	77.51	114.1	121
Change	-	-45.5%	-63.2%	-37.98%	-53.79%	47.21%	6.08%
P/E	-86.6x	-2.84x	-2.09x	-1.02x	-1.57x	-2.96x	20.3x
PBR	1.17x	0.59x	0.28x	0.27x	0.17x	0.17x	0.16x
PEG	7.8x	-0x	0.1x	-0x	0x	0.1x	-0x
Capitalization / Revenue	1.33x	0.54x	0.3x	0.25x	0.16x	0.15x	0.15x
EV / Revenue	1.38x	0.73x	0.3x	0.2x	0.1x	0.15x	0.15x
EV / EBITDA	11.2x	7.89x	5.37x	2.53x	1.32x	1.62x	1.44x
EV / EBIT	28.5x	44x	-10.2x	-2.26x	-12x	69.1x	4.84x
EV / FCF	-11x	-5.75x	18.2x	3.35x	1.03x	3.8x	13.4x
FCF Yield	-9.09%	-17.4%	5.51%	29.8%	96.8%	26.3%	7.44%
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	1.252	1.252	1.252
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.($)
ELI LILLY AND COMPANY	35.46x	12.91x	26.29x	0.56%	1,08400Cr
JOHNSON & JOHNSON	28.11x	6.45x	17.52x	2.03%	63TCr
ABBVIE INC.	30.45x	7.46x	15.28x	2.72%	45TCr
ROCHE HOLDING AG	17.81x	4.43x	10.97x	2.99%	33TCr
ASTRAZENECA PLC	23.78x	4.98x	13.89x	1.75%	30TCr
NOVARTIS AG	21.66x	5.57x	13.46x	2.83%	28TCr
NOVO NORDISK A/S	14.26x	5.31x	10.9x	3.51%	22TCr
AMGEN INC.	24.07x	6.37x	11.22x	2.74%	20TCr
GILEAD SCIENCES, INC.	-48.15x	5.84x	32.48x	2.39%	17TCr
Average	16.38x	6.59x	16.89x	2.39%	40.67TCr
Weighted average by Cap.	24.24x	8.02x	18.60x	1.95%