|
Market Closed -
Euronext Paris
19:55:00 18/09/2026 +04
|
5-day change | 1st Jan Change | ||
| 18.70 EUR | -0.80% |
|
-6.03% | -52.78% |
| 07-24 | EXEL Industries Reports Group Revenue Results for the Third Quarter and Nine Months Ended June 2026 | CI |
| 07-24 | Exel Industries: a weaker third quarter |  |
Company Valuation: EXEL Industries
Data adjusted to current consolidation scope
| Fiscal Period: September | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 542.9 | 237.5 | 314.1 | 337.2 | 242.1 | 126.8 | - | - |
| Change | - | -56.25% | 32.22% | 7.36% | -28.19% | -47.63% | - | - |
| Enterprise Value (EV) 1 | 585.3 | 398 | 431.4 | 465.1 | 340.4 | 186.9 | 179.1 | 167.7 |
| Change | - | -32% | 8.38% | 7.82% | -26.8% | -45.1% | -4.17% | -6.37% |
| P/E | 12.5x | 8.33x | 7.35x | 10.8x | 14.9x | -8.48x | 22.5x | 10.3x |
| PBR | 1.39x | 0.57x | 0.71x | 0.73x | 0.52x | 0.29x | 0.27x | 0.27x |
| PEG | - | -0.2x | 0.1x | -0.4x | -0.3x | 0x | -0x | 0x |
| Capitalization / Revenue | 0.62x | 0.24x | 0.29x | 0.31x | 0.25x | 0.15x | 0.15x | 0.14x |
| EV / Revenue | 0.67x | 0.41x | 0.39x | 0.42x | 0.35x | 0.22x | 0.21x | 0.19x |
| EV / EBITDA | 7.52x | 6.64x | 4.6x | 5.32x | 5.04x | 13.1x | 4.02x | 2.95x |
| EV / EBIT | 10.7x | 10.7x | 6.46x | 8.25x | 9.13x | -9.21x | 9.86x | 8x |
| EV / FCF | 12.8x | -5.78x | 6.92x | 24.1x | 7.41x | 6.27x | 1,194x | 29.2x |
| FCF Yield | 7.78% | -17.3% | 14.5% | 4.15% | 13.5% | 15.9% | 0.08% | 3.43% |
| Dividend per Share 2 | 1.6 | 1.05 | 1.57 | 1.15 | 0.6 | 0.23 | 0.4536 | 0.5922 |
| Rate of return | 2% | 3% | 3.39% | 2.31% | 1.68% | 1.23% | 2.43% | 3.17% |
| EPS 2 | 6.4 | 4.2 | 6.3 | 4.6 | 2.4 | -2.205 | 0.8317 | 1.808 |
| Distribution rate | 25% | 25% | 24.9% | 25% | 25% | -10.4% | 54.5% | 32.8% |
| Net sales 1 | 876.8 | 977 | 1,094 | 1,099 | 983 | 841.5 | 853.3 | 874.8 |
| EBITDA 1 | 77.8 | 59.9 | 93.8 | 87.4 | 67.6 | 14.27 | 44.5 | 56.83 |
| EBIT 1 | 54.7 | 37.2 | 66.8 | 56.4 | 37.3 | -20.3 | 18.16 | 20.96 |
| Net income 1 | 43.5 | 28.6 | 42.5 | 31.2 | 16.3 | -12.5 | -1.5 | 8.9 |
| Net Debt 1 | 42.4 | 160.5 | 117.3 | 127.9 | 98.3 | 60.1 | 52.31 | 40.89 |
| Reference price 2 | 80.00 | 35.00 | 46.30 | 49.70 | 35.70 | 18.70 | 18.70 | 18.70 |
| Nbr of stocks (in thousands) | 6,786 | 6,787 | 6,783 | 6,785 | 6,783 | 6,781 | - | - |
| Announcement Date | 17/12/21 | 20/12/22 | 21/12/23 | 19/12/24 | 17/12/25 | - | - | - |
1EUR in Million2EUR
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | -8.55x | 0.22x | 13.17x | 1.22% | 147M | |
| 32.88x | 2.95x | 12.7x | 0.91% | 54.4B | |
| 9.57x | 1.17x | 5.79x | 5.36% | 7.69B | |
| 14.86x | 1.1x | 5.8x | 1.61% | 4.89B | |
| 30.03x | 4.3x | 18.26x | 0.63% | 3.66B | |
| Average | 15.76x | 1.95x | 11.14x | 1.95% | 14.16B | |
| Weighted average by Cap. | 28.87x | 2.70x | 11.76x | 1.43% |
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
- EXE Stock
- Valuation EXEL Industries
Select your edition
All financial news and data tailored to specific country editions
