Valuation Cegedim

Stocks

Market Closed - Euronext Paris Other stock markets 19:55:00 11/06/2026 +04			After hours 23:29:58
11.26 ^EUR	0.00%		11.55	+2.58%

06-10	TP ICAP initiates coverage of Cegedim with a 'buy' rating
05-28	Cegedim Business Services secures renewal of accreditation and certification

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	331.1	198.9	243.6	174.8	186.6	154.6	-	-
Change	-	-39.93%	22.47%	-28.22%	6.71%	-17.13%	-	-
Enterprise Value (EV) ¹	582.4	427.9	482.1	359.3	418.8	332.8	304.4	263.2
Change	-	-26.53%	12.65%	-25.46%	16.55%	-20.55%	-8.53%	-13.54%
P/E Ratio	12.6x	14.6x	-35.7x	-11.6x	19.4x	7.67x	5.1x	4.79x
PBR	1.43x	0.7x	0.83x	0.62x	0.66x	0.53x	0.48x	0.45x
PEG	-	-0.3x	0x	-0x	-0x	0x	0.1x	0.72x
Capitalization / Revenue	0.63x	0.36x	0.4x	0.27x	0.29x	0.23x	0.23x	0.22x
EV / Revenue	1.11x	0.77x	0.78x	0.55x	0.65x	0.5x	0.45x	0.37x
EV / EBITDA	5.56x	4.45x	4.43x	2.91x	3.4x	2.38x	2.05x	1.7x
EV / EBIT	14.6x	16.7x	15.2x	9.1x	11x	6.46x	5.33x	4.3x
EV / FCF	24.1x	41.4x	21.5x	30.1x	8.07x	14x	10.7x	8.42x
FCF Yield	4.15%	2.42%	4.65%	3.32%	12.4%	7.15%	9.35%	11.9%
Dividend per Share ²	0.5	-	-	-	-	-	-	0.4419
Rate of return	2.08%	-	-	-	-	-	-	3.92%
EPS ²	1.9	1	-0.5	-1.1	0.7	1.469	2.207	2.353
Distribution rate	26.3%	-	-	-	-	-	-	18.8%
Net sales ¹	524.7	555.6	616	654.5	649.2	660.4	681.2	703
EBITDA ¹	104.7	96.2	108.8	123.6	123.3	139.8	148.5	154.9
EBIT ¹	39.9	25.67	31.67	39.48	38.09	51.54	57.13	61.15
Net income ¹	26.22	13.62	-7.407	-14.71	9.398	21.25	30.58	32.58
Net Debt ¹	251.3	229	238.5	184.5	232.3	178.2	149.8	108.5
Reference price ²	24.00	14.56	17.86	12.75	13.55	11.26	11.26	11.26
Nbr of stocks (in thousands)	13,796	13,660	13,638	13,712	13,768	13,731	-	-
Announcement Date	24/03/22	23/03/23	27/03/24	27/03/25	26/03/26	-	-	-

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.($)
CEGEDIM	8.95x	0.6x	2.84x	-.--%	179M
ORACLE CORPORATION	34.63x	10.16x	18.82x	0.95%	579B
SAP SE	20.96x	4.16x	12.69x	1.8%	202B
SERVICENOW, INC.	53.31x	6.32x	17.39x	-.--%	109B
CONSTELLATION SOFTWARE INC.	38.03x	3.59x	12.92x	0.18%	47.83B
STRATEGY INCORPORATED	5.17x	94.85x	1112.93x	-.--%	40.56B
FAIR ISAAC CORPORATION	32.16x	12.52x	20.41x	-.--%	28.3B
TOAST, INC.	27.35x	1.61x	14.74x	-.--%	14.09B
TRIMBLE, INC.	22.53x	3.23x	10.88x	-	11.8B
GUIDEWIRE SOFTWARE, INC.	66.05x	6.31x	27.01x	-.--%	9.71B
Average	30.91x	14.33x	125.06x	0.33%	104.26B
Weighted average by Cap.	32.93x	11.42x	59.74x	0.89%