Valuation Vicat

Stocks

Market Closed - Euronext Paris 09:25:00 25/08/2026 pm IST			5-day change	1st Jan Change
64.00 ^EUR	-0.47%		+0.31%	-15.79%

31/07	Vicat: Senegal drives the H1 upgrade
31/07	Vicat S.A., H1 2026 Earnings Call, Jul 30, 2026

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	2,863	-	-
Change	-	-34.77%	40.49%	11.83%	107.6%	-15.42%	-	-
Enterprise Value (EV) ¹	2,941	2,658	2,880	2,867	4,536	4,012	3,711	3,587
Change	-	-9.65%	8.36%	-0.44%	58.18%	-11.56%	-7.5%	-3.33%
P/E	7.91x	6.74x	5.7x	6.02x	12.4x	10.2x	8.87x	9.09x
PBR	0.67x	0.4x	-	-	1.15x	0.88x	0.84x	0.75x
PEG	-	-0.3x	0.1x	1.05x	18.88x	3.51x	0.6x	-3.73x
Capitalization / Revenue	0.51x	0.28x	0.37x	0.42x	0.88x	0.71x	0.69x	0.66x
EV / Revenue	0.94x	0.73x	0.73x	0.74x	1.18x	0.99x	0.89x	0.82x
EV / EBITDA	4.75x	4.66x	3.89x	3.66x	5.88x	5.02x	4.38x	4.01x
EV / EBIT	8.17x	9.34x	6.66x	6.27x	10.2x	8.64x	7.28x	6.63x
EV / FCF	56.2x	-40.6x	10.3x	7.53x	12.9x	18.2x	15.2x	13.5x
FCF Yield	1.78%	-2.46%	9.7%	13.3%	7.72%	5.48%	6.57%	7.43%
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%	3.39%	3.51%	3.11%
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	4,056	4,153	4,359
EBITDA ¹	619.1	570.1	739.7	783	771	799.5	847.5	895.1
EBIT ¹	359.9	284.5	432.8	457	445	464.4	509.5	541.2
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	1,149	847.6	724
Reference price ²	36.00	23.45	32.85	36.65	76.00	64.30	64.30	64.30
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

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.($)
VICAT	10.19x	0.99x	5.02x	3.39%	334.08Cr
HOLCIM LTD	19.41x	2.63x	10.41x	2.66%	4.86TCr
JAMES HARDIE INDUSTRIES PLC	28.38x	3.71x	13.1x	-.--%	1.76TCr
ANHUI CONCH CEMENT COMPANY LIMITED	11.06x	0.5x	2.22x	4.65%	1.32TCr
DANGOTE CEMENT PLC	12.35x	3.36x	6.87x	6.03%	1.29TCr
SHREE CEMENT LIMITED	46.33x	3.54x	17.13x	0.65%	905.1Cr
BUZZI SPA	8.67x	1.26x	4.89x	1.91%	820.17Cr
BUA CEMENT PLC	23.41x	7.68x	14.26x	4.11%	794.7Cr
EAGLE MATERIALS INC.	16.16x	3.38x	10.86x	0.49%	626.54Cr
HUAXIN BUILDING MATERIALS GROUP CO., LTD.	13.58x	1.4x	5.49x	2.51%	609.63Cr
Average	18.95x	2.85x	9.02x	2.64%	1.33TCr
Weighted average by Cap.	19.83x	2.85x	9.62x	2.64%