Valuation Robertet

Stocks

Real-time Euronext Paris Other stock markets 07:49:25 10/08/2026 pm IST			5-day change	1st Jan Change
793.00 ^EUR	-2.10%		-1.12%	-9.68%

24/07	Robertet's release falls short of expectations
24/07	French and Benelux stocks-Factors to watch	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	2,246	1,737	1,716	1,755	1,705	1,780	-	-
Change	-	-22.67%	-1.18%	2.27%	-2.84%	4.39%	-	-
Enterprise Value (EV) ¹	2,168	1,907	1,899	1,888	1,738	1,803	1,740	1,670
Change	-	-12.08%	-0.39%	-0.57%	-7.96%	3.77%	-3.49%	-4.04%
P/E	31.5x	23x	23.2x	19.7x	18.6x	17.8x	16.2x	14.6x
PBR	-	-	-	-	2.91x	2.58x	2.3x	2.01x
PEG	-	1.3x	-12.07x	1x	1.89x	-4.98x	1.65x	1.4x
Capitalization / Revenue	3.71x	2.47x	2.38x	2.17x	2.02x	2.04x	1.94x	1.84x
EV / Revenue	3.58x	2.71x	2.63x	2.34x	2.06x	2.07x	1.9x	1.72x
EV / EBITDA	18.5x	-	14.3x	12x	9.98x	10.7x	9.55x	8.43x
EV / EBIT	23.2x	18.7x	17x	15.1x	12.1x	13.2x	11.7x	10.3x
EV / FCF	33.7x	74.3x	21.4x	22x	26x	23.9x	22.8x	19.2x
FCF Yield	2.97%	1.35%	4.68%	4.54%	3.84%	4.18%	4.39%	5.22%
Dividend per Share ²	8	8	8.5	10	10	12.08	13.19	14.32
Rate of return	0.82%	0.96%	1.02%	1.18%	1.14%	1.49%	1.63%	1.77%
EPS ²	31	36.41	35.71	43.06	47.29	45.6	50.08	55.35
Distribution rate	25.8%	22%	23.8%	23.2%	21.1%	26.5%	26.3%	25.9%
Net sales ¹	606.1	703	721.1	807.6	843.9	871.2	917.5	970
EBITDA ¹	117.5	-	133	157.1	174.1	169	182.3	198.1
EBIT ¹	93.59	101.9	111.4	125.3	143.9	136.6	148.6	161.7
Net income ¹	71.71	76.02	74.6	90.07	103.4	97.72	108.6	119.6
Net Debt ¹	-77.27	169.8	182.9	133	32.43	23.06	-39.84	-110.1
Reference price ²	975.00	837.00	830.00	848.00	878.00	810.00	810.00	810.00
Nbr of stocks (in thousands)	2,312	2,087	2,080	2,089	1,958	2,219	-	-
Announcement Date	29/04/22	02/05/23	11/04/24	28/04/25	15/04/26	-	-	-

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.($)
ROBERTET	17.76x	2.07x	10.67x	1.49%	205.81Cr
ECOLAB INC.	37.73x	5.11x	20.74x	1.02%	7.99TCr
SIKA AG	26.35x	3.12x	16.14x	1.98%	3.85TCr
GIVAUDAN SA	30.28x	4.56x	19.69x	2.2%	3.85TCr
FUJIFILM HOLDINGS CORPORATION	13.66x	1.39x	8.63x	2.31%	2.45TCr
EMS-CHEMIE HOLDING AG	38.57x	9.48x	28.83x	2.37%	2.4TCr
SOCIEDAD QUÍMICA Y MINERA DE CHILE S.A.	10.94x	2.85x	5.98x	3.71%	2.06TCr
DUPONT DE NEMOURS, INC.	27.77x	2.88x	11.69x	1.69%	1.92TCr
ALBEMARLE CORPORATION	13.15x	2.66x	6.03x	1.23%	1.55TCr
NITTO DENKO CORPORATION	16.2x	1.8x	7.01x	1.86%	1.48TCr
Average	23.24x	3.59x	13.54x	1.99%	2.78TCr
Weighted average by Cap.	27.73x	4.15x	16.24x	1.85%