Valuation Rubis

Stocks

Market Closed - Euronext Paris 10:25:00 13/11/2026 pm IST			5-day change	1st Jan Change
37.00 ^EUR	+0.98%		+4.52%	+15.41%

03/11	Rubis, Q3 2026 Sales/ Trading Statement Call, Nov 03, 2026
03/11	International Workplace lands a top-floor office, Alstom sell-off continues

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	2,690	2,531	2,320	2,461	3,307	3,824	-	-
Change	-	-5.89%	-8.35%	6.11%	34.34%	15.65%	-	-
Enterprise Value (EV) ¹	3,128	3,817	3,680	3,753	4,473	5,282	5,336	5,311
Change	-	22.05%	-3.6%	2%	19.16%	18.09%	1.02%	-0.46%
P/E	9.18x	9.65x	6.58x	7.24x	10.8x	10.9x	10.5x	10x
PBR	1.03x	0.93x	0.88x	0.87x	-	1.3x	1.21x	1.16x
PEG	-	-0.9x	0.2x	-2.06x	-1.11x	0.8x	2.74x	2.22x
Capitalization / Revenue	0.59x	0.35x	0.35x	0.37x	0.51x	0.5x	0.49x	0.47x
EV / Revenue	0.68x	0.53x	0.56x	0.56x	0.68x	0.68x	0.68x	0.65x
EV / EBITDA	5.88x	5.7x	4.61x	5.21x	6.04x	6.53x	6.38x	6.11x
EV / EBIT	7.98x	7.5x	5.92x	7.45x	9.19x	9.57x	9.44x	8.98x
EV / FCF	35.2x	22.7x	13.2x	8.99x	12.5x	62.3x	19.2x	19x
FCF Yield	2.84%	4.41%	7.59%	11.1%	8.02%	1.61%	5.21%	5.27%
Dividend per Share ²	1.86	1.92	1.98	2.03	2.07	2.085	2.241	2.345
Rate of return	7.08%	7.8%	8.8%	8.5%	6.46%	5.64%	6.06%	6.34%
EPS ²	2.86	2.55	3.42	3.3	2.98	3.4	3.53	3.689
Distribution rate	65%	75.3%	57.9%	61.5%	69.5%	61.3%	63.5%	63.6%
Net sales ¹	4,589	7,135	6,630	6,644	6,534	7,712	7,807	8,205
EBITDA ¹	532	669.5	797.9	721	740.8	809.1	836.5	869.5
EBIT ¹	392	509	621.4	503.8	486.5	552.2	565.5	591.4
Net income ¹	293	262.9	353.7	342.3	308.8	354.5	368.5	385.9
Net Debt ¹	438	1,286	1,360	1,292	1,166	1,458	1,512	1,487
Reference price ²	26.26	24.60	22.50	23.88	32.06	37.00	37.00	37.00
Nbr of stocks (in thousands)	1,02,419	1,02,888	1,03,101	1,03,077	1,03,139	1,03,356	-	-
Announcement Date	10/03/22	16/03/23	07/03/24	13/03/25	12/03/26	-	-	-

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
RUBIS	10.88x	0.68x	6.53x	5.64%	422Cr
EXXONMOBIL HOLDINGS CORPORATION	13.27x	1.64x	6.94x	2.44%	70TCr
RELIANCE INDUSTRIES LTD	18.96x	1.59x	9.43x	0.49%	19TCr
BP PLC	5.92x	0.57x	2.34x	4.43%	12TCr
MARATHON PETROLEUM CORPORATION	6.31x	0.71x	4.11x	0.99%	11TCr
VALERO ENERGY CORPORATION	6.7x	0.64x	4.05x	1.27%	11TCr
PHILLIPS 66	7.95x	0.64x	5.39x	1.93%	10TCr
CHINA PETROLEUM & CHEMICAL CORPORATION	10.25x	0.34x	5.11x	6.99%	9.76TCr
SUNCOR ENERGY INC.	8.02x	1.66x	4.07x	2.46%	8.05TCr
IMPERIAL OIL LIMITED	10.5x	1.4x	6.76x	1.88%	6.09TCr
Average	9.88x	0.99x	5.47x	2.85%	16TCr
Weighted average by Cap.	11.55x	1.26x	6.13x	2.4%