|
Market Closed -
Euronext Paris
09:25:00 23/10/2026 pm IST
|
5-day change | 1st Jan Change | ||
| 58.50 EUR | +0.52% |
|
-0.85% | -23.03% |
| 01/10 | Vicat Looks to Purchase Cemex's Ready-mix Concrete Operations in France | MT |
| 01/10 | Vicat S.A. agreed to acquire Cemex Granulats Rhone Mediterranee from CEMEX, S.A.B. de C.V. (BMV:CEMEX CPO). | CI |
Company Valuation: Vicat
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 1,591 | 1,038 | 1,458 | 1,630 | 3,385 | 2,605 | - | - |
| Change | - | -34.77% | 40.49% | 11.83% | 107.6% | -23.05% | - | - |
| Enterprise Value (EV) 1 | 2,941 | 2,658 | 2,880 | 2,867 | 4,536 | 3,618 | 3,452 | 3,329 |
| Change | - | -9.65% | 8.36% | -0.44% | 58.18% | -20.24% | -4.57% | -3.58% |
| P/E | 7.91x | 6.74x | 5.7x | 6.02x | 12.4x | 9.27x | 8.07x | 8.27x |
| PBR | 0.67x | 0.4x | - | - | 1.15x | 0.8x | 0.77x | 0.68x |
| PEG | - | -0.3x | 0.1x | 1.05x | 18.88x | 3.19x | 0.5x | -3.4x |
| Capitalization / Revenue | 0.51x | 0.28x | 0.37x | 0.42x | 0.88x | 0.64x | 0.63x | 0.59x |
| EV / Revenue | 0.94x | 0.73x | 0.73x | 0.74x | 1.18x | 0.89x | 0.83x | 0.76x |
| EV / EBITDA | 4.75x | 4.66x | 3.89x | 3.66x | 5.88x | 4.53x | 4.07x | 3.72x |
| EV / EBIT | 8.17x | 9.34x | 6.66x | 6.27x | 10.2x | 7.82x | 6.77x | 6.14x |
| EV / FCF | 56.2x | -40.6x | 10.3x | 7.53x | 12.9x | 16.5x | 14.2x | 12.5x |
| FCF Yield | 1.78% | -2.46% | 9.7% | 13.3% | 7.72% | 6.08% | 7.06% | 8% |
| Dividend per Share 2 | 1.65 | 1.65 | 2 | 2 | 2 | 2.178 | 2.259 | 2 |
| Rate of return | 4.58% | 7.04% | 6.09% | 5.46% | 2.63% | 3.72% | 3.86% | 3.42% |
| EPS 2 | 4.55 | 3.48 | 5.76 | 6.09 | 6.13 | 6.308 | 7.246 | 7.07 |
| Distribution rate | 36.3% | 47.4% | 34.7% | 32.8% | 32.6% | 34.5% | 31.2% | 28.3% |
| Net sales 1 | 3,123 | 3,642 | 3,937 | 3,884 | 3,854 | 4,064 | 4,167 | 4,388 |
| EBITDA 1 | 619.1 | 570.1 | 739.7 | 783 | 771 | 798.1 | 847.7 | 895.8 |
| EBIT 1 | 359.9 | 284.5 | 432.8 | 457 | 445 | 462.5 | 509.7 | 541.9 |
| Net income 1 | 204.2 | 156.1 | 258.4 | 273 | 275 | 255 | 311.8 | 308 |
| Net Debt 1 | 1,351 | 1,620 | 1,422 | 1,237 | 1,151 | 1,013 | 847.6 | 724 |
| Reference price 2 | 36.00 | 23.45 | 32.85 | 36.65 | 76.00 | 58.50 | 58.50 | 58.50 |
| Nbr of stocks (in thousands) | 44,192 | 44,257 | 44,385 | 44,488 | 44,538 | 44,527 | - | - |
| Announcement Date | 15/02/22 | 14/02/23 | 13/02/24 | 18/02/25 | 16/02/26 | - | - | - |
1EUR in Million2EUR
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 9.27x | 0.89x | 4.53x | 3.72% | 291.69Cr | |
| 15.03x | 1.76x | 8.63x | 1.84% | 5.65TCr | |
| 18.98x | 2.51x | 9.93x | 2.82% | 4.48TCr | |
| 34.68x | 6.09x | 18.42x | 0.68% | 3.6TCr | |
| 30.2x | 4.62x | 15.67x | 0.8% | 3.39TCr | |
| 34.01x | 3.36x | 17.88x | 1.14% | 3.42TCr | |
| 11.69x | 1.4x | 6.56x | 2.63% | 2.9TCr | |
| 16.09x | 2.02x | 8.18x | 1.36% | 2.15TCr | |
| 66.76x | 4.14x | 64.15x | 0.35% | 2.07TCr | |
| 16.43x | 5.18x | 10.66x | 2.58% | 1.96TCr | |
| Average | 25.31x | 3.20x | 16.46x | 1.79% | 2.99TCr | |
| Weighted average by Cap. | 25.24x | 3.26x | 15.56x | 1.66% |
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
- Stock Market
- Stocks
- VCT Stock
- Valuation Vicat
Select your edition
All financial news and data tailored to specific country editions
