Valuation EUROAPI London S.E.

Stocks

Market Closed - London S.E. Other stock markets 09:00:00 18/06/2026 pm IST			After hours 11:52:02 pm
1.248 ^EUR	+0.89%		1.240	-0.64%

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	118.4	-	-
Change	-	-58.23%	-49.55%	-21.22%	-45.21%	-	-
Enterprise Value (EV) ¹	1,348	734.9	270.5	167.7	76.75	113.4	120.3
Change	-	-45.5%	-63.2%	-37.98%	-54.24%	47.68%	6.12%
P/E	-86.6x	-2.84x	-2.09x	-1.02x	-1.56x	-3.38x	10.3x
PBR	1.17x	0.59x	0.28x	0.27x	0.16x	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	0.14x
EV / Revenue	1.38x	0.73x	0.3x	0.2x	0.1x	0.14x	0.14x
EV / EBITDA	11.2x	7.89x	5.37x	2.53x	1.31x	1.34x	1.18x
EV / EBIT	28.5x	44x	-10.2x	-2.26x	-11.9x	5.55x	2.61x
EV / FCF	-11x	-5.75x	18.2x	3.35x	1.02x	3.78x	13.4x
FCF Yield	-9.09%	-17.4%	5.51%	29.8%	97.7%	26.5%	7.48%
Dividend per Share ²	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-
EPS ²	-0.16	-2.02	-1.38	-2.23	-0.7966	-0.3684	0.1213
Distribution rate	-	-	-	-	-	-	-
Net sales ¹	976.6	1,013	911.9	848.2	760.5	804.5	837
EBITDA ¹	120	93.1	50.4	66.2	58.58	84.48	102.3
EBIT ¹	47.3	16.7	-26.4	-74.3	-6.433	20.43	46.01
Net income ¹	-15	-189.7	-130.6	-211.2	-75.7	-40.25	11.41
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	1.244	1.244	1.244
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	32.54x	11.83x	24.36x	0.61%	99TCr
JOHNSON & JOHNSON	25.03x	5.77x	15.69x	2.28%	56TCr
ABBVIE INC.	27.45x	6.62x	13.53x	3.1%	39TCr
ROCHE HOLDING AG	17.47x	4.34x	10.68x	3.06%	33TCr
ASTRAZENECA PLC	22.62x	4.72x	13.39x	1.85%	28TCr
NOVARTIS AG	21.12x	5.46x	13.25x	2.94%	28TCr
NOVO NORDISK A/S	12.67x	4.72x	9.72x	3.98%	20TCr
AMGEN INC.	22.21x	5.97x	10.43x	2.95%	18TCr
GILEAD SCIENCES, INC.	-44.95x	5.42x	29.92x	2.59%	16TCr
Average	15.13x	6.10x	15.66x	2.59%	37.46TCr
Weighted average by Cap.	22.15x	7.33x	17.13x	2.13%