Valuation Plastivaloire

Stocks

Market Closed - Euronext Paris 09:25:00 22/09/2026 pm IST			5-day change	1st Jan Change
1.850 ^EUR	-3.90%		-7.04%	-17.04%

28/08	Plastivaloire sees quarterly revenue slip, but reaffirms its targets
28/08	Plastiques Du Val De Loire S.A Reports Unaudited Turnover Results for the Third Quarter and Nine Months Ended June 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: September	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	124.1	80.48	58.27	29.54	36.96	40.76	-	-
Change	-	-35.17%	-27.59%	-49.31%	25.12%	10.29%	-	-
Enterprise Value (EV) ¹	263.3	320.9	280.4	221	199.6	171.6	137.2	106.1
Change	-	21.84%	-12.6%	-21.2%	-9.68%	-14.04%	-20.05%	-22.67%
P/E	14.1x	-3.54x	-3.95x	-0.66x	-	5.78x	4.74x	4.51x
PBR	0.48x	0.33x	0.25x	-	-	-	-	-
PEG	-	0x	0.1x	-0x	-	-	0.2x	0.88x
Capitalization / Revenue	0.18x	0.11x	0.07x	0.04x	0.05x	0.06x	0.06x	0.06x
EV / Revenue	0.39x	0.46x	0.34x	0.31x	0.28x	0.25x	0.2x	0.15x
EV / EBITDA	3.87x	6.14x	4.04x	4.08x	3.16x	2.76x	2.11x	1.57x
EV / EBIT	12.2x	74.6x	12.7x	17.4x	11x	9.13x	6.66x	5.15x
EV / FCF	4.29x	-1,716x	10.6x	-288x	4.33x	5.43x	3.99x	3.41x
FCF Yield	23.3%	-0.06%	9.45%	-0.35%	23.1%	18.4%	25.1%	29.3%
Dividend per Share ²	0.14	-	-	-	-	-	-	-
Rate of return	2.49%	-	-	-	-	-	-	-
EPS ²	0.4	-1.03	-0.6689	-2.04	-	0.32	0.39	0.41
Distribution rate	35%	-	-	-	-	-	-	-
Net sales ¹	677.2	704.2	834.2	703.5	703.1	687.2	703.3	707
EBITDA ¹	68	52.3	69.4	54.22	63.23	62.1	64.9	67.4
EBIT ¹	21.6	4.3	22.1	12.68	18.09	18.8	20.6	20.6
Net income ¹	8.8	-22.7	-14.8	-44.08	-15.2	7	8.7	9.1
Net Debt ¹	139.2	240.4	222.2	191.4	162.6	130.8	96.4	65.3
Reference price ²	5.620	3.645	2.640	1.340	1.675	1.850	1.850	1.850
Nbr of stocks (in thousands)	22,090	22,080	22,073	22,045	22,066	22,035	-	-
Announcement Date	14/12/21	14/12/22	18/12/23	30/01/25	16/12/25	-	-	-

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.($)
PLASTIVALOIRE	6.02x	0.25x	2.79x	-	4.86Cr
DOW INC.	13.9x	0.78x	5.62x	4.93%	2.04TCr
BOROUGE PLC	26.43x	3.91x	12.45x	6.62%	1.92TCr
COVESTRO AG	-315.79x	-	-	-.--%	1.43TCr
LG CHEM, LTD.	-78.39x	0.84x	6.23x	0.87%	1.39TCr
FORMOSA PLASTICS CORPORATION	14.78x	2.54x	53.71x	1.93%	1.31TCr
YUNNAN ENERGY NEW MATERIAL (GROUP) CO., LTD.	20.64x	3.13x	10.75x	1.31%	703.53Cr
HANGZHOU FIRST APPLIED MATERIAL CO., LTD.	22.87x	2.09x	14.1x	1.62%	563.49Cr
KINGFA SCI. & TECH. CO., LTD.	21.98x	0.76x	11.28x	2.91%	533.91Cr
Average	-29.73x	1.79x	14.62x	2.52%	1.1TCr
Weighted average by Cap.	-42.72x	2.05x	16.04x	3.02%