Valuation VINCI Xetra

Stocks

Market Closed - Xetra 09:05:30 15/10/2026 pm IST			After hours 11:03:14 pm
107.25 ^EUR	+0.33%		108.10	+0.79%

04:51pm	VINCI : JP Morgan sticks Neutral	ZD
01:18pm	Vinci Energies to Make Delisting Acquisition Offer for Remaining All for One Group Shares	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	58,961	-	-
Change	-	-0.34%	23.45%	-13.47%	19.01%	-11.79%	-	-
Enterprise Value (EV) ¹	72,025	71,114	81,031	76,578	85,917	77,780	76,262	75,132
Change	-	-1.26%	13.95%	-5.5%	12.2%	-9.47%	-1.95%	-1.48%
P/E	20.6x	12.5x	13.9x	11.8x	13.9x	11.7x	10.7x	10x
PBR	2.38x	2.05x	2.3x	1.92x	2.27x	1.82x	1.7x	1.6x
PEG	-	0.2x	1.46x	3.86x	5.33x	2.28x	1.15x	1.5x
Capitalization / Revenue	1.07x	0.85x	0.94x	0.78x	0.9x	0.77x	0.75x	0.72x
EV / Revenue	1.46x	1.15x	1.18x	1.07x	1.15x	1.02x	0.96x	0.92x
EV / EBITDA	9.14x	6.96x	6.77x	6.03x	6.36x	5.56x	5.25x	4.96x
EV / EBIT	15.2x	10.4x	9.7x	8.51x	8.99x	7.9x	7.42x	6.98x
EV / FCF	13.6x	17.2x	12.2x	11.2x	11.2x	14.2x	13.9x	13.2x
FCF Yield	7.33%	5.83%	8.18%	8.89%	8.96%	7.05%	7.18%	7.56%
Dividend per Share ²	2.9	4	4.5	4.75	5	5.312	5.8	6.299
Rate of return	3.12%	4.29%	3.96%	4.76%	4.16%	4.99%	5.45%	5.92%
EPS ²	4.51	7.47	8.18	8.43	8.65	9.095	9.942	10.61
Distribution rate	64.3%	53.5%	55%	56.3%	57.8%	58.4%	58.3%	59.4%
Net sales ¹	49,396	61,675	68,838	71,623	74,599	76,558	79,082	81,664
EBITDA ¹	7,884	10,215	11,964	12,689	13,507	13,980	14,517	15,156
EBIT ¹	4,723	6,824	8,357	8,997	9,558	9,845	10,277	10,765
Net income ¹	2,597	4,259	4,702	4,863	4,903	5,172	5,674	6,047
Net Debt ¹	19,266	18,536	16,126	20,415	19,075	18,820	17,301	16,171
Reference price ²	92.91	93.29	113.70	99.74	120.05	106.40	106.40	106.40
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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
QUANTA SERVICES, INC.	57.02x	2.63x	25.08x	0.07%	9.93TCr
VINCI	11.71x	1.02x	5.56x	4.99%	6.56TCr
COMFORT SYSTEMS USA, INC.	31.79x	3.98x	21.59x	0.21%	5.42TCr
LARSEN & TOUBRO LIMITED	24.48x	1.91x	18.79x	1.19%	5.26TCr
FERROVIAL N.V.	47.08x	3.8x	23.97x	2.06%	3.62TCr
EMCOR GROUP, INC.	22.75x	1.56x	14.42x	0.2%	3.29TCr
HOCHTIEF AG	26.38x	0.66x	10.82x	2.36%	3.2TCr
CHINA STATE CONSTRUCTION ENGINEERING CORPORATION LIMITED	5.16x	0.32x	6.03x	5.46%	2.76TCr
ACS, ACTIVIDADES DE CONSTRUCCIÓN Y SERVICIOS, S.A.	21.41x	0.4x	6.34x	2.89%	2.66TCr
Average	27.53x	1.81x	14.73x	2.16%	4.74TCr
Weighted average by Cap.	31.50x	2.04x	16.48x	1.86%