Valuation Nexity

Stocks

Market Closed - Euronext Paris 09:25:00 11/09/2026 pm IST			5-day change	1st Jan Change
5.825 ^EUR	-2.75%		-10.86%	-35.10%

07/09	T. Rowe Price Associates falls below 5% in Nexity
28/08	Listen to the yellow birds

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	324.3	-	-
Change	-	-36.77%	-35.58%	-22.26%	-30.98%	-35.12%	-	-
Enterprise Value (EV) ¹	3,511	3,045	2,437	1,939	1,684	1,501	1,500	1,446
Change	-	-13.28%	-19.95%	-20.43%	-13.15%	-10.91%	-0.06%	-3.56%
P/E	7.07x	7.66x	48.1x	-11.6x	-2.64x	-15.9x	25.7x	7.01x
PBR	1.2x	0.74x	0.5x	0.4x	0.31x	0.2x	0.19x	0.18x
PEG	-	-0.2x	-0.5x	0x	-0x	0.2x	-0x	0x
Capitalization / Revenue	0.47x	0.31x	0.22x	0.2x	0.18x	0.13x	0.12x	0.12x
EV / Revenue	0.73x	0.65x	0.57x	0.55x	0.6x	0.59x	0.56x	0.54x
EV / EBITDA	6.53x	5.56x	5.92x	21.8x	6.8x	5.25x	4.57x	4.03x
EV / EBIT	9.47x	8.31x	9.91x	970x	112x	23.2x	12.9x	10.3x
EV / FCF	-16.1x	45x	13.6x	10.5x	9.5x	89.5x	91.6x	18.5x
FCF Yield	-6.23%	2.22%	7.37%	9.56%	10.5%	1.12%	1.09%	5.4%
Dividend per Share ²	2.5	2.5	-	-	-	-	0.125	0.125
Rate of return	6.05%	9.59%	-	-	-	-	2.15%	2.15%
EPS ²	5.85	3.4	0.35	-1.12	-3.4	-0.3654	0.2263	0.8315
Distribution rate	42.7%	73.5%	-	-	-	-	55.2%	15%
Net sales ¹	4,836	4,704	4,273	3,535	2,821	2,538	2,661	2,703
EBITDA ¹	537.9	547.4	412	89	247.7	285.8	327.9	359.2
EBIT ¹	370.6	366.6	246	2	15	64.55	116.7	140.5
Net income ¹	324.9	187.8	19	-62	-188.4	-22.83	12.45	45.05
Net Debt ¹	1,224	1,599	1,506	1,215	1,184	1,176	1,175	1,122
Reference price ²	41.340	26.060	16.850	13.000	8.975	5.825	5.825	5.825
Nbr of stocks (in thousands)	55,325	55,492	55,288	55,712	55,697	55,678	-	-
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	-16.39x	0.59x	5.28x	-.--%	39Cr
ALEC HOLDINGS	8.06x	0.3x	4.29x	7.52%	181.05Cr
GREENTOWN MANAGEMENT HOLDINGS COMPANY LIMITED	7.59x	0.57x	2.89x	10.51%	49Cr
WEE HUR HOLDINGS LTD.	7.39x	2.12x	8.22x	1.78%	47Cr
SHAPE AUSTRALIA CORPORATION LIMITED	16.4x	0.37x	8.35x	5.12%	44Cr
Average	4.61x	0.79x	5.81x	4.98%	72.01Cr
Weighted average by Cap.	6.30x	0.61x	5.21x	6.08%