|
Real-time
Euronext Paris
13:33:35 03/11/2026 +04
|
5-day change | 1st Jan Change | ||
| 9.750 EUR | -0.15% |
|
-1.12% | -32.00% |
| 11-02 | Emeis: Strong quarter on occupancy but debt question pending |  |
| 10-30 | French and Benelux stocks-Factors to watch | RE |
Company Valuation: EMEIS
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 5,691 | 398.9 | 2,195 | 975.7 | 2,311 | 1,565 | - | - |
| Change | - | -92.99% | 450.22% | -55.54% | 136.85% | -32.28% | - | - |
| Enterprise Value (EV) 1 | 16,866 | 12,926 | 10,711 | 9,316 | 6,795 | 7,144 | 6,666 | 6,503 |
| Change | - | -23.36% | -17.14% | -13.03% | -27.06% | 5.14% | -6.7% | -2.45% |
| P/E | 87.2x | -0.1x | 0.13x | -2.33x | -7.75x | -12.1x | -27.1x | 92x |
| PBR | 1.5x | -0.27x | 1,163x | 0.55x | 1.64x | 0.76x | 1.01x | 0.99x |
| PEG | - | 0x | -0x | 0x | 0.3x | 0.2x | 0.5x | -1x |
| Capitalization / Revenue | 1.33x | 0.09x | 0.42x | 0.17x | 0.39x | 0.25x | 0.25x | 0.24x |
| EV / Revenue | 3.94x | 2.76x | 2.06x | 1.65x | 1.15x | 1.16x | 1.05x | 0.98x |
| EV / EBITDA | 16.3x | 17.1x | 16.4x | 13.4x | 8.16x | 7.66x | 6.37x | 5.67x |
| EV / EBIT | 42.6x | -264x | -669x | 4,658x | 39.3x | 25.8x | 16.5x | 13.6x |
| EV / FCF | 32.6x | 51.5x | 49.4x | 28.3x | 19.6x | 6.68x | 14.3x | 12.2x |
| FCF Yield | 3.07% | 1.94% | 2.03% | 3.53% | 5.11% | 15% | 7% | 8.17% |
| Dividend per Share 2 | - | - | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - | - | - |
| EPS 2 | 1,010 | -62,330 | 130 | -2.6 | -1.85 | -0.805 | -0.3602 | 0.1061 |
| Distribution rate | - | - | - | - | - | - | - | - |
| Net sales 1 | 4,285 | 4,681 | 5,198 | 5,636 | 5,895 | 6,138 | 6,353 | 6,656 |
| EBITDA 1 | 1,037 | 756 | 651.5 | 694 | 833 | 932.8 | 1,046 | 1,147 |
| EBIT 1 | 395.7 | -49 | -16 | 2 | 173 | 277.1 | 403.8 | 478.2 |
| Net income 1 | 65.18 | -4,027 | 1,355 | -412 | -298 | -131 | -54.46 | 18.72 |
| Net Debt 1 | 11,175 | 12,527 | 8,516 | 8,340 | 4,484 | 5,579 | 5,101 | 4,938 |
| Reference price 2 | 88,100.000 | 6,171.986 | 16.900 | 6.061 | 14.330 | 9.765 | 9.765 | 9.765 |
| Nbr of stocks (in thousands) | 64.6 | 64.6 | 129,867 | 160,978 | 161,264 | 160,265 | - | - |
| Announcement Date | 11/03/22 | 12/05/23 | 07/05/24 | 16/04/25 | 08/04/26 | - | - | - |
1EUR in Million2EUR
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | -12.13x | 1.16x | 7.66x | -.--% | 1.75B | |
| 12.9x | 0.4x | 8.27x | 3% | 113B | |
| 15.45x | 1.88x | 9.34x | 0.67% | 97.71B | |
| -264x | 18.39x | -310.98x | -.--% | 54.62B | |
| 14.72x | 1.59x | 9.61x | 2.4% | 30.65B | |
| 26.35x | 2.3x | 13.04x | 0.81% | 28.87B | |
| 24.3x | 2.7x | 13.69x | 1.32% | 27.59B | |
| 7.39x | 1.43x | 6.31x | -.--% | 21.4B | |
| 29.2x | 5.22x | 21.39x | 2.39% | 19.74B | |
| 30.38x | 2.86x | 12.88x | 1.46% | 17.04B | |
| Average | -11.54x | 3.79x | -20.88x | 1.21% | 41.26B | |
| Weighted average by Cap. | -20.21x | 3.89x | -32.23x | 1.48% |
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
- EMEIS Stock
- Valuation EMEIS
Select your edition
All financial news and data tailored to specific country editions
