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 49.59 - -
Change - 22.56% -32.6% -39.11% -25.91% -15.81% - -
Enterprise Value (EV) 1 205.8 262.9 234.5 185.1 170.8 161.3 160 155.9
Change - 27.79% -10.8% -21.1% -7.7% -5.57% -0.81% -2.56%
P/E 11.4x 7.96x 14.3x 49x -15.3x 30.2x 8.33x 4.58x
PBR 1.56x 1.59x 1.01x 0.62x 0.48x 0.4x 0.38x 0.35x
PEG - 0.1x -0.2x -0.6x 0x -0x 0x 0.1x
Capitalization / Revenue 0.52x 0.48x 0.37x 0.23x 0.17x 0.13x 0.12x 0.11x
EV / Revenue 0.68x 0.65x 0.67x 0.53x 0.49x 0.43x 0.4x 0.36x
EV / EBITDA 5.57x 5.23x 7.55x 9.13x 11.2x 7.27x 5.73x 4.53x
EV / EBIT 9.85x 7.74x 16.4x 38x -96.5x 29.3x 14.2x 8.76x
EV / FCF 18.2x -17.1x -8.96x 12.2x 32x 57.6x 64x 28.9x
FCF Yield 5.5% -5.85% -11.2% 8.18% 3.13% 1.74% 1.56% 3.46%
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 6.500 6.500 6.500
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 (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
30.43x0.43x7.28x-.--% 5.76Cr
14.41x1.09x7.05x2.79% 4.8TCr
23.16x2.91x14.18x1.9% 4.22TCr
-32.2x1.7x18.47x0.51% 1.61TCr
20.77x3.38x13.89x1.18% 1.55TCr
16.95x2.3x11.48x1.68% 1.5TCr
30.03x4.68x17.05x0.86% 859.51Cr
21.71x3.28x13.46x0.6% 819.24Cr
281.53x0.86x11.4x-.--% 808.05Cr
23x4.6x13.39x0.75% 789.05Cr
Average 42.98x 2.52x 12.77x 1.03% 1.7TCr
Weighted average by Cap. 27.24x 2.35x 12.25x 1.67%

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