Valuation Nexity

Stocks

Market Closed - Euronext Paris Other stock markets 09:25:00 29/06/2026 pm IST			After hours 01:20:00 am
7.975 ^EUR	-3.51%		8.005	+0.38%

25/06	Nexity hires Cécile Raquin as corporate secretary
12/06	Could This Finally Be the One?

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	2,287	1,446	931.6	724.3	499.9	460.3	-	-
Change	-	-36.77%	-35.58%	-22.26%	-30.98%	-7.92%	-	-
Enterprise Value (EV) ¹	3,511	3,045	2,437	1,939	1,684	1,646	1,637	1,457
Change	-	-13.28%	-19.95%	-20.43%	-13.15%	-2.26%	-0.58%	-10.97%
P/E	7.07x	7.66x	48.1x	-11.6x	-2.64x	-19.7x	35.5x	9.43x
PBR	1.2x	0.74x	0.5x	0.4x	0.31x	0.29x	0.28x	0.27x
PEG	-	-0.2x	-0.5x	0x	-0x	0.2x	-0x	0x
Capitalization / Revenue	0.47x	0.31x	0.22x	0.2x	0.18x	0.17x	0.17x	0.16x
EV / Revenue	0.73x	0.65x	0.57x	0.55x	0.6x	0.62x	0.6x	0.52x
EV / EBITDA	6.53x	5.56x	5.92x	21.8x	6.8x	5.63x	4.86x	3.92x
EV / EBIT	9.47x	8.31x	9.91x	970x	112x	24.3x	13.5x	9.83x
EV / FCF	-16.1x	45x	13.6x	10.5x	9.5x	48.1x	58.9x	23.1x
FCF Yield	-6.23%	2.22%	7.37%	9.56%	10.5%	2.08%	1.7%	4.34%
Dividend per Share ²	2.5	2.5	-	-	-	-	0.125	0.1667
Rate of return	6.05%	9.59%	-	-	-	-	1.51%	2.02%
EPS ²	5.85	3.4	0.35	-1.12	-3.4	-0.4185	0.2329	0.8761
Distribution rate	42.7%	73.5%	-	-	-	-	53.7%	19%
Net sales ¹	4,836	4,704	4,273	3,535	2,821	2,648	2,721	2,801
EBITDA ¹	537.9	547.4	412	89	247.7	292.6	336.8	372
EBIT ¹	370.6	366.6	246	2	15	67.64	120.8	148.3
Net income ¹	324.9	187.8	19	-62	-188.4	-23.51	12.87	48.91
Net Debt ¹	1,224	1,599	1,506	1,215	1,184	1,186	1,176	996.8
Reference price ²	41.340	26.060	16.850	13.000	8.975	8.265	8.265	8.265
Nbr of stocks (in thousands)	55,325	55,492	55,288	55,712	55,697	55,691	-	-
Announcement Date	23/02/22	22/02/23	28/02/24	27/02/25	25/02/26	-	-	-

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.($)
NEXITY	-19.75x	0.62x	5.63x	-.--%	52Cr
ALEC HOLDINGS	6.92x	0.35x	3.91x	6.78%	202.83Cr
WEE HUR HOLDINGS LTD.	8.62x	2.02x	8.27x	1.65%	46Cr
GREENTOWN MANAGEMENT HOLDINGS COMPANY LIMITED	6.71x	0.56x	2.83x	11.9%	43Cr
SHAPE AUSTRALIA CORPORATION LIMITED	19.3x	0.42x	10.37x	4.33%	40Cr
Average	4.36x	0.79x	6.20x	4.93%	76.92Cr
Weighted average by Cap.	4.75x	0.62x	5.22x	5.55%