Valuation Rubis

Stocks

Market Closed - Euronext Paris 09:25:00 16/10/2026 pm IST			5-day change	1st Jan Change
35.34 ^EUR	+0.51%		+2.32%	+10.23%

05/10	Rubis Reports Production Result for the First Half of 2026	CI
15/09	Sasol signs fuel supply deal with White Desert for polar flights	RE

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	3,653	-	-
Change	-	-5.89%	-8.35%	6.11%	34.34%	10.46%	-	-
Enterprise Value (EV) ¹	3,128	3,817	3,680	3,753	4,473	5,193	5,250	5,309
Change	-	22.05%	-3.6%	2%	19.16%	16.1%	1.1%	1.12%
P/E	9.18x	9.65x	6.58x	7.24x	10.8x	10.4x	10.1x	9.76x
PBR	1.03x	0.93x	0.88x	0.87x	-	1.22x	1.17x	1.12x
PEG	-	-0.9x	0.2x	-2.06x	-1.11x	0.8x	3.42x	2.57x
Capitalization / Revenue	0.59x	0.35x	0.35x	0.37x	0.51x	0.47x	0.49x	0.47x
EV / Revenue	0.68x	0.53x	0.56x	0.56x	0.68x	0.67x	0.7x	0.68x
EV / EBITDA	5.88x	5.7x	4.61x	5.21x	6.04x	6.62x	6.41x	6.28x
EV / EBIT	7.98x	7.5x	5.92x	7.45x	9.19x	9.44x	9.51x	9.31x
EV / FCF	35.2x	22.7x	13.2x	8.99x	12.5x	27.5x	28.4x	30x
FCF Yield	2.84%	4.41%	7.59%	11.1%	8.02%	3.64%	3.52%	3.33%
Dividend per Share ²	1.86	1.92	1.98	2.03	2.07	2.165	2.251	2.357
Rate of return	7.08%	7.8%	8.8%	8.5%	6.46%	6.13%	6.37%	6.67%
EPS ²	2.86	2.55	3.42	3.3	2.98	3.389	3.49	3.622
Distribution rate	65%	75.3%	57.9%	61.5%	69.5%	63.9%	64.5%	65.1%
Net sales ¹	4,589	7,135	6,630	6,644	6,534	7,763	7,498	7,781
EBITDA ¹	532	669.5	797.9	721	740.8	784.4	818.6	844.7
EBIT ¹	392	509	621.4	503.8	486.5	550	551.8	570.3
Net income ¹	293	262.9	353.7	342.3	308.8	348.1	358.9	371.2
Net Debt ¹	438	1,286	1,360	1,292	1,166	1,540	1,597	1,656
Reference price ²	26.26	24.60	22.50	23.88	32.06	35.34	35.34	35.34
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	10.43x	0.67x	6.62x	6.13%	410.91Cr
EXXONMOBIL HOLDINGS CORPORATION	13.82x	1.78x	7.39x	2.32%	74TCr
RELIANCE INDUSTRIES LTD	18.77x	1.56x	9.12x	0.49%	17TCr
MARATHON PETROLEUM CORPORATION	7.37x	0.91x	5.13x	0.85%	13TCr
VALERO ENERGY CORPORATION	8.22x	0.8x	5.43x	1.09%	13TCr
BP PLC	6.89x	0.6x	2.67x	4.16%	13TCr
PHILLIPS 66	8.94x	0.76x	6.6x	1.74%	12TCr
CHINA PETROLEUM & CHEMICAL CORPORATION	10.65x	0.37x	5.6x	6.65%	9.38TCr
SUNCOR ENERGY INC.	8.86x	2.03x	5.04x	2.19%	9.12TCr
IMPERIAL OIL LIMITED	12.09x	1.54x	7.89x	1.81%	6.48TCr
Average	10.60x	1.10x	6.15x	2.74%	16.68TCr
Weighted average by Cap.	11.99x	1.37x	6.61x	2.24%