|
Real-time
Other stock markets
|
5-day change | 1st Jan Change | ||
| 32.31 EUR | -1.13% |
|
-3.21% | +14.13% |
| 01:26pm | Dassault Systèmes, TotalEnergies, Vente-unique.com... Stocks to Watch Today in Paris |  |
| 10/02 | Haulotte Group, Lacroix, Assystem...Stocks to Watch Tomorrow in Paris | |
Company Valuation: Michelin (CGDE)
Data adjusted to current consolidation scope
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 18,717 | 25,735 | 18,556 | 23,208 | 22,443 | 22,471 | 22,471 | - |
| Change | - | 37.5% | -27.89% | 25.07% | -3.3% | 0.12% | 0% | - |
| Enterprise Value (EV) 1 | 22,248 | 28,524 | 22,876 | 26,489 | 25,555 | 25,222 | 24,987 | 24,310 |
| Change | - | 28.21% | -19.8% | 15.79% | -3.53% | -1.3% | -0.93% | -2.71% |
| P/E ratio | 29.9x | 14.1x | 9.31x | 11.8x | 12.1x | 14.2x | 12x | 10.2x |
| PBR | 1.48x | 1.72x | 1.08x | 1.29x | 1.2x | 1.24x | 1.18x | 1.12x |
| PEG | - | 0x | 1.04x | -8.23x | -2.56x | -1.2x | 0.7x | 0.6x |
| Capitalization / Revenue | 0.91x | 1.08x | 0.65x | 0.82x | 0.83x | 0.87x | 0.85x | 0.82x |
| EV / Revenue | 1.09x | 1.2x | 0.8x | 0.93x | 0.94x | 0.98x | 0.95x | 0.89x |
| EV / EBITDA | 6.13x | 6.07x | 4.35x | 4.83x | 4.77x | 5.52x | 5.07x | 4.53x |
| EV / EBIT | 11.8x | 9.62x | 6.74x | 7.42x | 7.57x | 9.51x | 8.43x | 7.16x |
| EV / FCF | 10.4x | 20x | -208x | 11.3x | 11.5x | 12.6x | 14.2x | 12x |
| FCF Yield | 9.61% | 5% | -0.48% | 8.85% | 8.71% | 7.94% | 7.06% | 8.3% |
| Dividend per Share 2 | 0.575 | 1.125 | 1.25 | 1.35 | 1.38 | 1.307 | 1.41 | 1.64 |
| Rate of return | 2.19% | 3.12% | 4.81% | 4.16% | 4.34% | 4% | 4.31% | 5.02% |
| EPS 2 | 0.8775 | 2.56 | 2.79 | 2.75 | 2.62 | 2.3 | 2.717 | 3.202 |
| Distribution rate | 65.5% | 43.9% | 44.8% | 49.1% | 52.7% | 56.8% | 51.9% | 51.2% |
| Net sales 1 | 20,469 | 23,795 | 28,590 | 28,343 | 27,193 | 25,828 | 26,289 | 27,372 |
| EBITDA 1 | 3,631 | 4,700 | 5,262 | 5,489 | 5,361 | 4,571 | 4,930 | 5,368 |
| EBIT 1 | 1,878 | 2,966 | 3,396 | 3,572 | 3,378 | 2,651 | 2,964 | 3,398 |
| Net income 1 | 632 | 1,844 | 2,001 | 1,983 | 1,884 | 1,643 | 1,907 | 2,199 |
| Net Debt 1 | 3,531 | 2,789 | 4,320 | 3,281 | 3,112 | 2,751 | 2,517 | 1,840 |
| Reference price 2 | 26.24 | 36.04 | 25.98 | 32.46 | 31.80 | 32.68 | 32.68 | 32.68 |
| Nbr of stocks (in thousands) | 7,13,357 | 7,14,121 | 7,14,117 | 7,14,958 | 7,05,747 | 6,87,596 | 6,87,596 | - |
| Announcement Date | 15/02/21 | 14/02/22 | 13/02/23 | 12/02/24 | 12/02/25 | - | - | - |
1EUR in Million2EUR
Estimates
P/E ratio, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 14.21x | 0.98x | 5.52x | 4% | 2.67TCr | |
| 17.78x | 0.96x | 5.32x | 2.96% | 2.9TCr | |
| 13.07x | 1.51x | 8.39x | 2.98% | 741.5Cr | |
| 10.63x | - | - | - | 689.28Cr | |
| 11.64x | 1.21x | 7.33x | 1.7% | 703.09Cr | |
| 28.85x | - | - | 1.67% | 556.39Cr | |
| 14.85x | 0.78x | 5.96x | 2.62% | 470.77Cr | |
| 10.51x | 1.12x | 4.9x | 2.84% | 464.87Cr | |
| 7.44x | 0.43x | 4.31x | -.--% | 260.41Cr | |
| 10.58x | 0.45x | 5.11x | 1.97% | 232.73Cr | |
| Average | 13.96x | 0.93x | 5.85x | 2.3% | 969.37Cr | |
| Weighted average by Cap. | 15.18x | 1.00x | 5.79x | 2.96% |
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
- ML Stock
- Valuation Michelin (CGDE)
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