Valuation VINCI

Stocks

Market Closed - Euronext Paris 10:25:00 06/11/2026 pm IST			5-day change	1st Jan Change
111.60 ^EUR	-1.20%		+2.76%	-7.04%

04/11	VINCI : UBS reaffirms its Buy rating	ZD
02/11	Valérie Vesque-Jeancard joins Colas management (Bouygues)

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	61,842	-	-
Change	-	-0.34%	23.45%	-13.47%	19.01%	-7.48%	-	-
Enterprise Value (EV) ¹	72,025	71,114	81,031	76,578	85,917	80,653	79,429	78,327
Change	-	-1.26%	13.95%	-5.5%	12.2%	-6.13%	-1.52%	-1.39%
P/E	20.6x	12.5x	13.9x	11.8x	13.9x	12.4x	11.4x	10.7x
PBR	2.38x	2.05x	2.3x	1.92x	2.27x	1.92x	1.79x	1.68x
PEG	-	0.2x	1.46x	3.86x	5.33x	2.88x	1.42x	1.55x
Capitalization / Revenue	1.07x	0.85x	0.94x	0.78x	0.9x	0.81x	0.78x	0.76x
EV / Revenue	1.46x	1.15x	1.18x	1.07x	1.15x	1.05x	1x	0.96x
EV / EBITDA	9.14x	6.96x	6.77x	6.03x	6.36x	5.8x	5.5x	5.19x
EV / EBIT	15.2x	10.4x	9.7x	8.51x	8.99x	8.23x	7.77x	7.32x
EV / FCF	13.6x	17.2x	12.2x	11.2x	11.2x	14.6x	14.8x	14x
FCF Yield	7.33%	5.83%	8.18%	8.89%	8.96%	6.86%	6.77%	7.15%
Dividend per Share ²	2.9	4	4.5	4.75	5	5.252	5.728	6.22
Rate of return	3.12%	4.29%	3.96%	4.76%	4.16%	4.71%	5.13%	5.57%
EPS ²	4.51	7.47	8.18	8.43	8.65	9.023	9.747	10.42
Distribution rate	64.3%	53.5%	55%	56.3%	57.8%	58.2%	58.8%	59.7%
Net sales ¹	49,396	61,675	68,838	71,623	74,599	76,703	79,209	81,795
EBITDA ¹	7,884	10,215	11,964	12,689	13,507	13,917	14,449	15,077
EBIT ¹	4,723	6,824	8,357	8,997	9,558	9,804	10,218	10,697
Net income ¹	2,597	4,259	4,702	4,863	4,903	5,130	5,560	5,929
Net Debt ¹	19,266	18,536	16,126	20,415	19,075	18,811	17,587	16,484
Reference price ²	92.91	93.29	113.70	99.74	120.05	111.60	111.60	111.60
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.($)
VINCI	12.37x	1.05x	5.8x	4.71%	6.9TCr
QUANTA SERVICES, INC.	42.09x	2.07x	19.46x	0.08%	8.15TCr
LARSEN & TOUBRO LIMITED	27.42x	2.08x	20.98x	1.08%	6.03TCr
FERROVIAL N.V.	54.67x	4.3x	26.89x	1.8%	4.24TCr
COMFORT SYSTEMS USA, INC.	20.08x	2.41x	13.41x	0.33%	3.55TCr
HOCHTIEF AG	25.22x	0.63x	10.34x	2.46%	3.07TCr
CHINA STATE CONSTRUCTION ENGINEERING CORPORATION LIMITED	5.94x	0.37x	7.08x	4.76%	2.91TCr
EMCOR GROUP, INC.	17.65x	1.22x	11.04x	0.25%	2.66TCr
ACS, ACTIVIDADES DE CONSTRUCCIÓN Y SERVICIOS, S.A.	20.68x	0.39x	6.14x	2.94%	2.58TCr
Average	25.13x	1.61x	13.46x	2.04%	4.46TCr
Weighted average by Cap.	27.24x	1.76x	14.58x	1.95%