Valuation VINCI Berne S.E.

Stocks

Delayed Berne S.E.			5-day change	1st Jan Change
- ^CHF	-.--%		-.--%	-

08/09	VINCI : Berenberg keeps its Buy rating	ZD
08/09	Berenberg Keeps Vinci at Buy on Business Model 'Resilience'	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	52,759	52,578	64,905	56,163	66,842	63,449	-	-
Change	-	-0.34%	23.45%	-13.47%	19.01%	-5.08%	-	-
Enterprise Value (EV) ¹	72,025	71,114	81,031	76,578	85,917	82,340	80,907	79,529
Change	-	-1.26%	13.95%	-5.5%	12.2%	-4.16%	-1.74%	-1.7%
P/E	20.6x	12.5x	13.9x	11.8x	13.9x	12.6x	11.4x	10.7x
PBR	2.38x	2.05x	2.3x	1.92x	2.27x	1.95x	1.82x	1.71x
PEG	-	0.2x	1.46x	3.86x	5.33x	2.51x	1.1x	1.72x
Capitalization / Revenue	1.07x	0.85x	0.94x	0.78x	0.9x	0.83x	0.8x	0.78x
EV / Revenue	1.46x	1.15x	1.18x	1.07x	1.15x	1.08x	1.02x	0.97x
EV / EBITDA	9.14x	6.96x	6.77x	6.03x	6.36x	5.89x	5.56x	5.24x
EV / EBIT	15.2x	10.4x	9.7x	8.51x	8.99x	8.34x	7.83x	7.36x
EV / FCF	13.6x	17.2x	12.2x	11.2x	11.2x	15x	14.8x	14x
FCF Yield	7.33%	5.83%	8.18%	8.89%	8.96%	6.66%	6.77%	7.14%
Dividend per Share ²	2.9	4	4.5	4.75	5	5.313	5.821	6.329
Rate of return	3.12%	4.29%	3.96%	4.76%	4.16%	4.64%	5.08%	5.53%
EPS ²	4.51	7.47	8.18	8.43	8.65	9.084	10.04	10.67
Distribution rate	64.3%	53.5%	55%	56.3%	57.8%	58.5%	58%	59.3%
Net sales ¹	49,396	61,675	68,838	71,623	74,599	76,577	79,100	81,672
EBITDA ¹	7,884	10,215	11,964	12,689	13,507	13,991	14,557	15,177
EBIT ¹	4,723	6,824	8,357	8,997	9,558	9,869	10,333	10,802
Net income ¹	2,597	4,259	4,702	4,863	4,903	5,182	5,704	6,084
Net Debt ¹	19,266	18,536	16,126	20,415	19,075	18,891	17,458	16,080
Reference price ²	92.91	93.29	113.70	99.74	120.05	114.50	114.50	114.50
Nbr of stocks (in thousands)	5,67,846	5,63,597	5,70,844	5,63,091	5,56,784	5,54,143	-	-
Announcement Date	04/02/22	09/02/23	07/02/24	06/02/25	05/02/26	-	-	-

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.($)
QUANTA SERVICES, INC.	54.5x	2.49x	23.81x	0.07%	9.39TCr
VINCI	12.49x	1.07x	5.85x	4.68%	7.32TCr
LARSEN & TOUBRO LIMITED	26.81x	2.06x	20.21x	1.14%	5.8TCr
COMFORT SYSTEMS USA, INC.	33.15x	4.16x	22.6x	0.2%	5.66TCr
FERROVIAL N.V.	52.22x	4.14x	26.33x	1.75%	4.17TCr
HOCHTIEF AG	30.35x	0.75x	12.38x	2.04%	3.82TCr
ACS, ACTIVIDADES DE CONSTRUCCIÓN Y SERVICIOS, S.A.	24.29x	0.5x	7.84x	2.43%	3.35TCr
EMCOR GROUP, INC.	23.02x	1.57x	14.49x	0.2%	3.33TCr
CHINA STATE CONSTRUCTION ENGINEERING CORPORATION LIMITED	5.02x	0.31x	5.81x	5.85%	2.68TCr
Average	29.10x	1.89x	15.48x	2.04%	5.06TCr
Weighted average by Cap.	31.89x	2.08x	16.67x	1.81%