Company Valuation: Bastide Le Confort Médical

Data adjusted to current consolidation scope
Fiscal Period: June 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 347 258 208.9 134.1 232.1 163.1 - -
Change - -25.65% -19.05% -35.8% 73.08% -29.74% - -
Enterprise Value (EV) 1 670.9 655.1 523.4 449.3 623 412.1 411.1 409.1
Change - -2.36% -20.1% -14.16% 38.66% -33.86% -0.24% -0.49%
P/E 26x 19x 18.8x -151x 447x 12.9x 12.8x 10.4x
PBR 4.29x 3.04x 2.43x 1.69x 3.44x - - -
PEG - 11.59x -1x 1x -3x 0x 10.88x 0.5x
Capitalization / Revenue 0.78x 0.55x 0.41x 0.25x 0.47x 0.32x 0.33x 0.31x
EV / Revenue 1.51x 1.4x 1.03x 0.85x 1.27x 0.81x 0.82x 0.77x
EV / EBITDA 7.6x 6.9x 5.15x 4.18x 5.98x 3.87x 3.93x 3.67x
EV / EBIT 18.1x 16.8x 12.2x 10x 14.1x 8.92x 9.07x 8.49x
EV / FCF 24.1x 183x 10.1x 12x 14.9x 17.2x 16.3x 15.9x
FCF Yield 4.15% 0.55% 9.94% 8.3% 6.7% 5.82% 6.13% 6.31%
Dividend per Share 2 0.27 - - - - - - -
Rate of return 0.57% - - - - - - -
EPS 2 1.83 1.86 1.52 -0.12 0.07 1.7 1.72 2.11
Distribution rate 14.8% - - - - - - -
Net sales 1 444.1 468.3 508 529.8 491.2 507 499 528
EBITDA 1 88.3 95 101.6 107.6 104.2 106.6 104.7 111.5
EBIT 1 36.98 38.9 42.79 44.9 44.2 46.2 45.3 48.2
Net income 1 13.45 13.68 12.05 -0.9 0.528 12.7 12.9 15.8
Net Debt 1 323.9 397.1 314.6 315.2 390.9 249 248 246
Reference price 2 47.50 35.30 28.60 18.10 31.30 22.00 22.00 22.00
Nbr of stocks (in thousands) 7,306 7,309 7,303 7,408 7,415 7,412 - -
Announcement Date 18/10/21 18/10/22 18/10/23 23/10/24 22/10/25 - - -
1EUR in Million2EUR
Estimates

P/E, Detailed evolution



P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
12.94x0.81x3.87x-.--% 190M
37.39x0.93x17.06x-.--% 12.66B
19.27x1.34x10.39x-.--% 2.17B
33.48x - - - 1.33B
8.9x0.92x4.84x5.33% 75.14M
Average 22.40x 1.00x 9.04x 1.33% 3.28B
Weighted average by Cap. 34.26x 0.99x 15.87x 0.03%

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

  1. Stock Market
  2. Stocks
  3. BLC Stock
  4. Valuation Bastide Le Confort Médical