|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 35.65 EUR | -0.28% |
|
+5.47% | -17.19% |
| 12/06 | Euronext includes Maurel et Prom, Mersen in SBF 120, excludes Elior Group, Nexity | RE |
| 07/05 | The Rally Spreads |  |
Company Valuation: NEURONES
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 920.3 | 950.8 | 1,062 | 1,067 | 1,047 | 850.8 | - | - |
| Change | - | 3.32% | 11.69% | 0.47% | -1.89% | -18.71% | - | - |
| Enterprise Value (EV) 1 | 655.7 | 679 | 771.5 | 747.4 | 710.1 | 519.4 | 487.1 | 449.9 |
| Change | - | 3.56% | 13.62% | -3.13% | -4.99% | -26.85% | -6.22% | -7.64% |
| P/E | 24.5x | 21.6x | 21.6x | 20.3x | 20.1x | 15.4x | 13.9x | 12.6x |
| PBR | 2.95x | 2.87x | 3x | 2.82x | 2.62x | 2.06x | 1.94x | 1.82x |
| PEG | - | 1.2x | 1.9x | 3.17x | -21.71x | 1.75x | 1.3x | 1.26x |
| Capitalization / Revenue | 1.59x | 1.43x | 1.43x | 1.32x | 1.22x | 0.94x | 0.9x | 0.86x |
| EV / Revenue | 1.13x | 1.02x | 1.04x | 0.92x | 0.83x | 0.57x | 0.51x | 0.45x |
| EV / EBITDA | 8.6x | 7.59x | 8.33x | 7.82x | 7.46x | 5.11x | 4.39x | 3.73x |
| EV / EBIT | 10.6x | 9.31x | 10.2x | 9.59x | 9.39x | 6.38x | 5.4x | 4.53x |
| EV / FCF | - | - | - | - | - | - | - | - |
| FCF Yield | - | - | - | - | - | - | - | - |
| Dividend per Share 2 | 1 | 1 | 1.2 | 1.3 | 1.4 | 1.5 | 1.6 | 1.7 |
| Rate of return | 2.63% | 2.55% | 2.74% | 2.96% | 3.25% | 4.2% | 4.48% | 4.76% |
| EPS 2 | 1.55 | 1.82 | 2.03 | 2.16 | 2.14 | 2.328 | 2.576 | 2.833 |
| Distribution rate | 64.5% | 54.9% | 59.1% | 60.2% | 65.4% | 64.4% | 62.1% | 60% |
| Net sales 1 | 579.9 | 665.4 | 741.2 | 810.4 | 857.2 | 904.3 | 949.6 | 992.3 |
| EBITDA 1 | 76.28 | 89.44 | 92.61 | 95.58 | 95.14 | 101.6 | 111.1 | 120.7 |
| EBIT 1 | 61.6 | 72.9 | 75.9 | 77.9 | 75.6 | 81.39 | 90.21 | 99.23 |
| Net income 1 | 37.7 | 44.3 | 49.4 | 52.5 | 52.1 | 56.76 | 62.8 | 69.06 |
| Net Debt 1 | -264.6 | -271.8 | -290.4 | -319.5 | -336.6 | -331.5 | -363.8 | -401 |
| Reference price 2 | 38.00 | 39.25 | 43.75 | 43.95 | 43.05 | 35.75 | 35.75 | 35.75 |
| Nbr of stocks (in thousands) | 24,218 | 24,224 | 24,272 | 24,274 | 24,313 | 23,867 | - | - |
| Announcement Date | 09/02/22 | 08/02/23 | 06/03/24 | 05/03/25 | 11/03/26 | - | - | - |
1EUR in Million2EUR
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 15.35x | 0.58x | 5.13x | 4.2% | 97Cr | |
| 27.83x | 4.47x | 15.6x | 2.36% | 27TCr | |
| -91.48x | 14.45x | 83.68x | -.--% | 9.05TCr | |
| 12.74x | 2.31x | 8.57x | 6.48% | 7.54TCr | |
| 9.74x | 1.07x | 5.6x | 4.95% | 8.02TCr | |
| 18.66x | 4.9x | 12.1x | 3.07% | 5.52TCr | |
| 12.77x | 1.85x | 7.76x | 6.08% | 4.19TCr | |
| 12.84x | 1.47x | 10.06x | 1.26% | 3.46TCr | |
| 18.45x | 1.35x | 8.62x | 1.07% | 3.25TCr | |
| 14.09x | 1.78x | 8.26x | 6.14% | 2.94TCr | |
| Average | 5.10x | 3.42x | 16.54x | 3.56% | 7.1TCr | |
| Weighted average by Cap. | 5.62x | 4.60x | 20.76x | 3.11% |
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
- Stocks
- NRO Stock
- Valuation NEURONES
Select your edition
All financial news and data tailored to specific country editions
