|
Market Closed -
Euronext Paris
20:55:00 02/11/2026 +04
|
After hours 23:52:02 | |||
| 1.880 EUR | +0.75% |
|
1.869 | -0.59% |
| 10-05 | Spanish stocks - Factors to watch on Oct 5 | RE |
| 08-10 | Alert on Elior Group, IBM collaborating repeats earlier story | RE |
Company Valuation: Elior Group
Data adjusted to current consolidation scope
| Fiscal Period: September | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 1,191 | 325.9 | 490.6 | 921.4 | 669.9 | 476.1 | - | - |
| Change | - | -72.63% | 50.55% | 87.8% | -27.29% | -28.92% | - | - |
| Enterprise Value (EV) 1 | 2,038 | 1,532 | 1,872 | 2,191 | 1,786 | 1,608 | 1,570 | 1,504 |
| Change | - | -24.83% | 22.18% | 17.09% | -18.5% | -9.95% | -2.4% | -4.17% |
| P/E | -11.9x | -0.76x | -4.31x | -22.7x | 7.78x | 23.6x | 8.95x | 6.98x |
| PBR | 1.12x | 0.42x | 0.58x | 1.2x | 0.8x | 0.55x | 0.53x | 0.52x |
| PEG | - | -0x | 0.1x | 0.4x | -0x | -0.3x | 0x | 0.2x |
| Capitalization / Revenue | 0.32x | 0.07x | 0.09x | 0.15x | 0.11x | 0.08x | 0.07x | 0.07x |
| EV / Revenue | 0.55x | 0.34x | 0.36x | 0.36x | 0.29x | 0.26x | 0.25x | 0.23x |
| EV / EBITDA | 20.4x | 14.2x | 9.09x | 6.58x | 5.22x | 4.85x | 4.22x | 3.8x |
| EV / EBIT | -23.4x | -31.9x | 35.3x | 13.1x | 8.89x | 10.2x | 7.85x | 6.78x |
| EV / FCF | -102x | -15.2x | -31.2x | 11.2x | 8.75x | 79.2x | 11x | 9.36x |
| FCF Yield | -0.98% | -6.59% | -3.21% | 8.9% | 11.4% | 1.26% | 9.07% | 10.7% |
| Dividend per Share 2 | - | - | - | - | 0.04 | 0.0377 | 0.0765 | 0.091 |
| Rate of return | - | - | - | - | 1.51% | 2.02% | 4.1% | 4.87% |
| EPS 2 | -0.58 | -2.48 | -0.45 | -0.16 | 0.34 | 0.0792 | 0.2086 | 0.2674 |
| Distribution rate | - | - | - | - | 11.8% | 47.6% | 36.7% | 34% |
| Net sales 1 | 3,690 | 4,451 | 5,223 | 6,053 | 6,150 | 6,167 | 6,358 | 6,552 |
| EBITDA 1 | 100 | 108 | 206 | 333 | 342 | 331.4 | 372 | 395.9 |
| EBIT 1 | -87 | -48 | 53 | 167 | 201 | 157.4 | 200 | 221.9 |
| Net income 1 | -100 | -427 | -93 | -41 | 88 | 19.12 | 51.1 | 67.08 |
| Net Debt 1 | 847 | 1,206 | 1,381 | 1,270 | 1,116 | 1,132 | 1,094 | 1,028 |
| Reference price 2 | 6.910 | 1.891 | 1.941 | 3.634 | 2.644 | 1.866 | 1.866 | 1.866 |
| Nbr of stocks (in thousands) | 172,348 | 172,343 | 252,772 | 253,550 | 253,368 | 253,269 | - | - |
| Announcement Date | 24/11/21 | 23/11/22 | 22/11/23 | 20/11/24 | 19/11/25 | - | - | - |
1EUR in Million2EUR
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 23.57x | 0.26x | 4.84x | 2.02% | 528M | |
| 20.17x | 7.89x | 14.29x | 2.91% | 183B | |
| 46.31x | 3.62x | 23.48x | 2.43% | 118B | |
| 25.34x | 1.28x | 12.56x | 2.19% | 57.32B | |
| 16.65x | 6.07x | 18.01x | 1.93% | 42.41B | |
| 29.8x | 3.46x | 20.31x | -.--% | 40.34B | |
| 14.94x | 3.79x | 11.89x | 3.56% | 25.22B | |
| 19.58x | 1.99x | 12.04x | 2.96% | 24.91B | |
| 15.54x | 1.11x | 7.34x | 2.59% | 15.59B | |
| 29.84x | 0.94x | 12.1x | 0.88% | 14.23B | |
| Average | 24.17x | 3.04x | 13.69x | 2.15% | 52.14B | |
| Weighted average by Cap. | 26.97x | 4.83x | 16.45x | 2.38% |
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
- ELIOR Stock
- Valuation Elior Group
Select your edition
All financial news and data tailored to specific country editions
