|
Market Closed -
Euronext Paris
19:55:00 21/08/2026 +04
|
5-day change | 1st Jan Change | ||
| 56.80 EUR | -0.18% |
|
-1.05% | -0.53% |
| 07-24 | Invest Securities Reiterates Its Buy Rating on Aubay |  |
| 07-24 | French and Benelux stocks-Factors to watch | RE |
Company Valuation: Aubay
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 827.2 | 646.3 | 552 | 583.5 | 732.6 | 723.3 | - | - |
| Change | - | -21.87% | -14.58% | 5.7% | 25.56% | -1.27% | - | - |
| Enterprise Value (EV) 1 | 766.9 | 562.9 | 459.1 | 471.5 | 708.1 | 652.6 | 621.8 | 581.1 |
| Change | - | -26.6% | -18.45% | 2.72% | 50.16% | -7.84% | -4.71% | -6.55% |
| P/E | 24.2x | 18.3x | 16.4x | 15.4x | 19.4x | 15x | 13.8x | 12.8x |
| PBR | 3.62x | 2.59x | 2.09x | 2.13x | 2.5x | 2.25x | 2.03x | 1.84x |
| PEG | - | 5.92x | -3.37x | 1x | 28.42x | 0.5x | 1.51x | 1.6x |
| Capitalization / Revenue | 1.76x | 1.26x | 1.03x | 1.08x | 1.22x | 1.03x | 0.98x | 0.94x |
| EV / Revenue | 1.63x | 1.1x | 0.86x | 0.87x | 1.18x | 0.93x | 0.84x | 0.75x |
| EV / EBITDA | 13.3x | 9.23x | 8.28x | 8.22x | 11.3x | 8.59x | 7.72x | 6.75x |
| EV / EBIT | 15.4x | 10.6x | 9.69x | 9.51x | 12.9x | 9.68x | 8.72x | 7.64x |
| EV / FCF | 17.1x | 17.9x | 11.5x | 8.88x | 16.6x | 14.5x | 11.7x | 10.3x |
| FCF Yield | 5.84% | 5.6% | 8.69% | 11.3% | 6.02% | 6.9% | 8.53% | 9.68% |
| Dividend per Share 2 | 1.1 | 1.2 | 1.2 | 1.3 | 1.4 | 1.5 | 1.6 | 1.7 |
| Rate of return | 1.76% | 2.46% | 2.88% | 2.89% | 2.45% | 2.64% | 2.82% | 2.99% |
| EPS 2 | 2.59 | 2.67 | 2.54 | 2.93 | 2.95 | 3.775 | 4.12 | 4.45 |
| Distribution rate | 42.5% | 44.9% | 47.2% | 44.4% | 47.5% | 39.7% | 38.8% | 38.2% |
| Net sales 1 | 470.6 | 513.5 | 534.1 | 540.3 | 601.6 | 703 | 737.3 | 773.1 |
| EBITDA 1 | 57.48 | 61.01 | 55.42 | 57.38 | 62.43 | 75.95 | 80.5 | 86.15 |
| EBIT 1 | 49.93 | 53.17 | 47.38 | 49.59 | 54.97 | 67.4 | 71.3 | 76.03 |
| Net income 1 | 34.41 | 35.63 | 33.41 | 37.64 | 38.14 | 47.4 | 51.1 | 55.07 |
| Net Debt 1 | -60.27 | -83.41 | -92.99 | -112 | -24.54 | -70.73 | -101.5 | -142.2 |
| Reference price 2 | 62.60 | 48.75 | 41.65 | 45.00 | 57.10 | 56.80 | 56.80 | 56.80 |
| Nbr of stocks (in thousands) | 13,214 | 13,258 | 13,254 | 12,966 | 12,830 | 12,734 | - | - |
| Announcement Date | 23/03/22 | 22/03/23 | 20/03/24 | 19/03/25 | 18/03/26 | - | - | - |
1EUR in Million2EUR
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 15.05x | 0.93x | 8.59x | 2.64% | 844M | |
| 23.14x | 3.77x | 13.17x | 2.87% | 222B | |
| -116.79x | 18.57x | 106.98x | -.--% | 115B | |
| 13.73x | 1.52x | 7.97x | 3.49% | 113B | |
| 14.91x | 2.72x | 10.28x | 5.51% | 87.05B | |
| 20.45x | 5.36x | 13.17x | 2.79% | 62.19B | |
| 14.69x | 2.13x | 9.06x | 5.31% | 47.45B | |
| 20.59x | 1.68x | 10.33x | 1.42% | 39.79B | |
| 20.4x | 1.55x | 9.86x | 0.92% | 38.85B | |
| 17.74x | 2.3x | 10.68x | 4.87% | 36.84B | |
| Average | 4.39x | 4.05x | 20.01x | 2.98% | 76.38B | |
| Weighted average by Cap. | -1.61x | 5.28x | 25.54x | 2.9% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- AUB Stock
- Valuation Aubay
Select your edition
All financial news and data tailored to specific country editions
