Valuation Gascogne

Stocks

Market Closed - Euronext Paris 19:55:00 10/09/2026 +04			5-day change	1st Jan Change
2.100 ^EUR	+5.53%		+0.96%	-10.26%

04-30	Gascogne SA Reports Earnings Results for the Full Year Ended December 31, 2025	CI
03/10/25	Gascogne SA Reports Earnings Results for the Half Year Ended June 30, 2025	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	97.12	90.81	108.5	88.38	89.59	88.08
Change	-	-6.5%	19.52%	-18.57%	1.37%	-1.68%
Enterprise Value (EV) ¹	204.6	188.6	214.2	230.6	258.6	324.9
Change	-	-7.83%	13.6%	7.65%	12.15%	25.64%
P/E	14.3x	8.5x	5.81x	11x	-119x	-8.53x
PBR	0.68x	0.57x	0.59x	0.55x	0.42x	0.43x
PEG	-	0.1x	0.1x	-0.2x	1x	-0x
Capitalization / Revenue	0.27x	0.23x	0.24x	0.21x	0.23x	0.22x
EV / Revenue	0.57x	0.47x	0.47x	0.56x	0.66x	0.81x
EV / EBITDA	8.5x	7.94x	4.51x	8.07x	14.5x	45.8x
EV / EBIT	12.6x	12x	6.34x	13.1x	52.7x	-79.4x
EV / FCF	22.9x	38.8x	-20.1x	-5.79x	-5.99x	-8.56x
FCF Yield	4.38%	2.58%	-4.98%	-17.3%	-16.7%	-11.7%
Dividend per Share ²	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-
EPS ²	0.28	0.44	0.77	0.33	-0.02	-0.2743
Distribution rate	-	-	-	-	-	-
Net sales ¹	358.8	398.8	460.2	411.2	391.2	400
EBITDA ¹	24.07	23.75	47.5	28.56	17.85	7.087
EBIT ¹	16.27	15.76	33.79	17.58	4.908	-4.094
Net income ¹	8.255	12.87	22.52	9.672	-0.625	-10.33
Net Debt ¹	107.4	97.75	105.7	142.2	169	236.8
Reference price ²	4.000	3.740	4.470	3.640	2.380	2.340
Nbr of stocks (in thousands)	24,280	24,280	24,280	24,280	37,642	37,642
Announcement Date	01/05/21	01/05/22	29/04/23	08/11/24	30/04/25	08/06/26

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.($)
GASCOGNE	-	-	-	-	87.05M
SVENSKA CELLULOSA AKTIEBOLAGET SCA	35.15x	4.7x	17.18x	2.62%	8.63B
UFP INDUSTRIES, INC.	18.34x	0.63x	7.74x	-	4.52B
CANFOR CORPORATION	-9.23x	0.42x	11x	-	1.23B
GREENLAM INDUSTRIES LIMITED	39.57x	1.95x	16.86x	0.45%	633M
Average	20.96x	1.92x	13.19x	1.53%	3.02B
Weighted average by Cap.	26.65x	3.01x	13.82x	2.47%