Valuation Rubis

Stocks

Market Closed - Euronext Paris 09:25:00 25/09/2026 pm IST			5-day change	1st Jan Change
34.58 ^EUR	-1.20%		-0.75%	+7.86%

15/09	Sasol signs fuel supply deal with White Desert for polar flights	RE
08/09	Rubis, H1 2026 Earnings Call, Sep 08, 2026

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	3,574	-	-
Change	-	-5.89%	-8.35%	6.11%	34.34%	8.09%	-	-
Enterprise Value (EV) ¹	3,128	3,817	3,680	3,753	4,473	5,114	5,171	5,230
Change	-	22.05%	-3.6%	2%	19.16%	14.34%	1.11%	1.14%
P/E	9.18x	9.65x	6.58x	7.24x	10.8x	10.2x	9.91x	9.55x
PBR	1.03x	0.93x	0.88x	0.87x	-	1.19x	1.14x	1.09x
PEG	-	-0.9x	0.2x	-2.06x	-1.11x	0.7x	3.35x	2.51x
Capitalization / Revenue	0.59x	0.35x	0.35x	0.37x	0.51x	0.46x	0.48x	0.46x
EV / Revenue	0.68x	0.53x	0.56x	0.56x	0.68x	0.66x	0.69x	0.67x
EV / EBITDA	5.88x	5.7x	4.61x	5.21x	6.04x	6.52x	6.32x	6.19x
EV / EBIT	7.98x	7.5x	5.92x	7.45x	9.19x	9.3x	9.37x	9.17x
EV / FCF	35.2x	22.7x	13.2x	8.99x	12.5x	27.1x	28x	29.6x
FCF Yield	2.84%	4.41%	7.59%	11.1%	8.02%	3.7%	3.57%	3.38%
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%	6.26%	6.51%	6.82%
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	34.58	34.58	34.58
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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
RUBIS	10.2x	0.66x	6.52x	6.26%	407.3Cr
PETRONAS DAGANGAN	16.27x	0.37x	7.69x	5.74%	475.51Cr
PTT OIL AND RETAIL BUSINESS	16.67x	0.19x	7.05x	3.51%	445.4Cr
VIVA ENERGY GROUP LIMITED	6.83x	0.31x	6.63x	8.59%	365.12Cr
WORLD KINECT CORPORATION	12.11x	0.05x	5.25x	2.5%	182.36Cr
PT AKR CORPORINDO TBK	10.42x	0.48x	6.42x	7.37%	161.71Cr
SK GAS CO., LTD.	7.88x	0.43x	6.05x	3.85%	159.84Cr
TOKAI HOLDINGS CORPORATION	15.83x	-	-	2.77%	112.3Cr
Average	12.03x	0.35x	6.52x	5.07%	288.69Cr
Weighted average by Cap.	12.44x	0.36x	6.75x	5.44%