|
Market Closed -
Euronext Paris
19:55:00 16/10/2026 +04
|
5-day change | 1st Jan Change | ||
| 49.45 EUR | -0.50% |
|
-0.50% | -13.40% |
| 09-17 | French and Benelux stocks-Factors to watch on September 17 | RE |
| 07-24 | Invest Securities Reiterates Its Buy Rating on Aubay |  |
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 | 627.7 | - | - |
| Change | - | -21.87% | -14.58% | 5.7% | 25.56% | -14.32% | - | - |
| Enterprise Value (EV) 1 | 766.9 | 562.9 | 459.1 | 471.5 | 708.1 | 564.2 | 533.8 | 501.1 |
| Change | - | -26.6% | -18.45% | 2.72% | 50.16% | -20.31% | -5.39% | -6.12% |
| P/E | 24.2x | 18.3x | 16.4x | 15.4x | 19.4x | 13.3x | 12.1x | 11.1x |
| PBR | 3.62x | 2.59x | 2.09x | 2.13x | 2.5x | 1.96x | 1.77x | 1.6x |
| PEG | - | 5.92x | -3.37x | 1x | 28.42x | 0.5x | 1.24x | 1.34x |
| Capitalization / Revenue | 1.76x | 1.26x | 1.03x | 1.08x | 1.22x | 0.89x | 0.85x | 0.81x |
| EV / Revenue | 1.63x | 1.1x | 0.86x | 0.87x | 1.18x | 0.8x | 0.72x | 0.65x |
| EV / EBITDA | 13.3x | 9.23x | 8.28x | 8.22x | 11.3x | 7.43x | 6.63x | 5.82x |
| EV / EBIT | 15.4x | 10.6x | 9.69x | 9.51x | 12.9x | 8.38x | 7.48x | 6.57x |
| EV / FCF | 17.1x | 17.9x | 11.5x | 8.88x | 16.6x | 12.7x | 10.1x | 9x |
| FCF Yield | 5.84% | 5.6% | 8.69% | 11.3% | 6.02% | 7.85% | 9.86% | 11.1% |
| 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% | 3.03% | 3.24% | 3.44% |
| EPS 2 | 2.59 | 2.67 | 2.54 | 2.93 | 2.95 | 3.73 | 4.095 | 4.435 |
| Distribution rate | 42.5% | 44.9% | 47.2% | 44.4% | 47.5% | 40.2% | 39.1% | 38.3% |
| Net sales 1 | 470.6 | 513.5 | 534.1 | 540.3 | 601.6 | 703.2 | 737.1 | 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 | 67.37 | 71.4 | 76.23 |
| Net income 1 | 34.41 | 35.63 | 33.41 | 37.64 | 38.14 | 46.77 | 50.77 | 54.83 |
| Net Debt 1 | -60.27 | -83.41 | -92.99 | -112 | -24.54 | -63.43 | -93.87 | -126.5 |
| Reference price 2 | 62.60 | 48.75 | 41.65 | 45.00 | 57.10 | 49.45 | 49.45 | 49.45 |
| Nbr of stocks (in thousands) | 13,214 | 13,258 | 13,254 | 12,966 | 12,830 | 12,693 | - | - |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 13.26x | 0.8x | 7.43x | 3.03% | 706M | |
| 22.87x | 3.72x | 13.01x | 2.91% | 219B | |
| 23.04x | 4.84x | 11.86x | 0.72% | 198B | |
| 15.68x | 1.78x | 9.18x | 3.02% | 136B | |
| -120.79x | 16.73x | 92.01x | -.--% | 108B | |
| -511.15x | 36.29x | 149.08x | -.--% | 106B | |
| 16.07x | 2.9x | 11.18x | 5.01% | 93.97B | |
| 22.61x | 5.86x | 14.38x | 2.51% | 67.63B | |
| 15.19x | 2.22x | 9.42x | 5.13% | 49.56B | |
| 24.75x | 2.06x | 13.03x | 1.26% | 48.6B | |
| Average | -47.85x | 7.72x | 33.06x | 2.36% | 102.66B | |
| Weighted average by Cap. | -48.99x | 8.31x | 34.34x | 2.09% |
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
