Company Valuation: Poujoulat

Data adjusted to current consolidation scope
Fiscal Period: March 2022 2023 2024 2025 2026 2027 2028 2029
Market Cap 1 158.1 193.7 130.6 79.51 58.91 41.66 - -
Change - 22.56% -32.6% -39.11% -25.91% -29.28% - -
Enterprise Value (EV) 1 205.8 262.9 234.5 185.1 170.8 153.4 152.1 148
Change - 27.79% -10.8% -21.1% -7.7% -10.22% -0.85% -2.7%
P/E 11.4x 7.96x 14.3x 49x -15.3x 25.4x 7x 3.85x
PBR 1.56x 1.59x 1.01x 0.62x 0.48x 0.34x 0.32x 0.3x
PEG - 0.1x -0.2x -0.6x 0x -0x 0x 0x
Capitalization / Revenue 0.52x 0.48x 0.37x 0.23x 0.17x 0.11x 0.1x 0.1x
EV / Revenue 0.68x 0.65x 0.67x 0.53x 0.49x 0.41x 0.38x 0.34x
EV / EBITDA 5.57x 5.23x 7.55x 9.13x 11.2x 6.91x 5.45x 4.3x
EV / EBIT 9.85x 7.74x 16.4x 38x -96.5x 27.9x 13.5x 8.31x
EV / FCF 18.2x -17.1x -8.96x 12.2x 32x 54.8x 60.8x 27.4x
FCF Yield 5.5% -5.85% -11.2% 8.18% 3.13% 1.83% 1.64% 3.65%
Dividend per Share 2 0.225 0.32 0.18 0.12 - - - -
Rate of return 1.1% 1.28% 1.07% 1.17% - - - -
EPS 2 1.782 3.14 1.18 0.21 -0.5 0.2149 0.78 1.42
Distribution rate 12.6% 10.2% 15.3% 57.1% - - - -
Net sales 1 302.2 402 352.2 348.9 350.6 374 402.7 434.5
EBITDA 1 36.95 50.23 31.07 20.28 15.27 22.2 27.9 34.4
EBIT 1 20.89 33.96 14.32 4.87 -1.77 5.5 11.3 17.8
Net income 1 14.7 24.64 9.235 1.666 -3.928 1.7 6.1 11.1
Net Debt 1 47.69 69.21 104 105.6 111.9 111.7 110.4 106.3
Reference price 2 20.375 25.000 16.900 10.300 7.660 5.460 5.460 5.460
Nbr of stocks (in thousands) 7,758 7,749 7,727 7,719 7,691 7,630 - -
Announcement Date 21/07/22 29/06/23 28/06/24 27/06/25 16/07/26 - - -
1EUR in Million2EUR
Estimates

P/E, Detailed evolution



P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
25.69x0.41x6.93x-.--% 4.8Cr
22.77x2.86x14.02x1.93% 4TCr
11.91x0.93x6.07x3.34% 3.94TCr
15.17x2.09x10.45x1.88% 1.34TCr
17.35x2.89x11.91x1.42% 1.28TCr
-22.33x1.45x16.36x2.97% 1.27TCr
27.74x4.21x15.33x0.96% 775.91Cr
14.94x0.75x4.97x3.72% 757.42Cr
18.98x2.86x11.66x0.68% 717.31Cr
20.22x4.07x11.85x0.85% 692.98Cr
Average 15.24x 2.25x 10.96x 1.77% 1.48TCr
Weighted average by Cap. 14.39x 2.18x 10.99x 2.27%

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