Valuation AKWEL

Stocks

Market Closed - Euronext Paris 20:55:00 09/11/2026 +04			5-day change	1st Jan Change
6.360 ^EUR	0.00%		-2.45%	-22.44%

09-18	Akwel SA Reports Earnings Results for the Half Year Ended June 30, 2026	CI
09-17	Akwel Sa Reiterates Revenue Guidance for the Full Year 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	581.5	465.2	432	212.4	217.7	168.8	-	-
Change	-	-20%	-7.13%	-50.84%	2.47%	-22.44%	-	-
Enterprise Value (EV) ¹	483.3	351.5	313.7	67.41	84.71	24.22	14.72	-2.279
Change	-	-27.27%	-10.74%	-78.51%	25.66%	-71.41%	-39.22%	-115.48%
P/E	11.4x	42.4x	12.1x	8.86x	13.4x	13.1x	9.94x	8.83x
PBR	1.02x	0.78x	0.71x	0.35x	0.36x	0.28x	0.27x	0.27x
PEG	-	-0.5x	0x	-0.3x	-0.4x	-0.6x	0.3x	0.7x
Capitalization / Revenue	0.63x	0.47x	0.41x	0.21x	0.23x	0.21x	0.21x	0.2x
EV / Revenue	0.52x	0.35x	0.29x	0.07x	0.09x	0.03x	0.02x	-0x
EV / EBITDA	4.13x	4.32x	3.08x	0.77x	2.31x	0.38x	0.2x	-0.03x
EV / EBIT	6.43x	9.11x	5.14x	1.76x	1.91x	0.86x	0.46x	-0.06x
EV / FCF	8.51x	41.2x	49.3x	1.38x	5.08x	-1.86x	7.55x	-0.22x
FCF Yield	11.8%	2.43%	2.03%	72.4%	19.7%	-53.7%	13.2%	-445%
Dividend per Share ²	0.45	0.3	0.3	0.3	0.3	0.2	0.265	0.275
Rate of return	2.07%	1.72%	1.86%	3.72%	3.66%	3.14%	4.17%	4.32%
EPS ²	1.9	0.41	1.34	0.91	0.61	0.485	0.64	0.72
Distribution rate	23.7%	73.2%	22.4%	33%	49.2%	41.2%	41.4%	38.2%
Net sales ¹	922.4	990.5	1,066	989	938.3	797.1	815.7	841.4
EBITDA ¹	117.1	81.3	101.9	87.22	36.67	64.4	71.95	75.95
EBIT ¹	75.2	38.6	61.04	38.4	44.26	28.2	31.8	35.3
Net income ¹	51.2	11.1	35.7	24.19	16.22	16	23.3	24.5
Net Debt ¹	-98.23	-113.7	-118.3	-145	-133	-144.6	-154.1	-171.1
Reference price ²	21.750	17.400	16.160	8.060	8.200	6.360	6.360	6.360
Nbr of stocks (in thousands)	26,735	26,735	26,735	26,353	26,544	26,544	-	-
Announcement Date	07/04/22	05/04/23	08/02/24	06/02/25	10/04/26	-	-	-

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.($)
AKWEL	13.11x	0.03x	0.38x	3.14%	189M
CUMMINS INC.	16.77x	1.82x	10.08x	1.81%	63.94B
DENSO CORPORATION	12.6x	0.59x	5.28x	3.79%	30.63B
WEICHAI POWER CO., LTD.	10.99x	0.46x	3.26x	5.59%	24.5B
HYUNDAI MOBIS CO.,LTD	7.74x	0.42x	5.46x	2.1%	21.83B
FUYAO GLASS INDUSTRY GROUP CO., LTD.	16.78x	2.84x	10.07x	3.63%	21.19B
SAMVARDHANA MOTHERSON INTERNATIONAL LIMITED	30.18x	1.19x	12.64x	0.61%	18.2B
GENUINE PARTS COMPANY	21.05x	0.87x	10.67x	3.38%	17.32B
MAGNA INTERNATIONAL INC.	10.18x	0.48x	4.7x	3.17%	16.11B
BOSCH LIMITED	52.57x	5.14x	36.88x	0.74%	15.58B
Average	19.20x	1.38x	9.94x	2.79%	23B
Weighted average by Cap.	18.09x	1.48x	9.95x	2.72%