Company Valuation: LACROIX Group

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 201.8 125.9 139.5 44.01 54.48 74.38 - -
Change - -37.61% 10.82% -68.45% 23.78% 36.53% - -
Enterprise Value (EV) 1 306.5 266.3 254.1 158.5 143.2 146.8 133.6 126.3
Change - -13.1% -4.6% -37.62% -9.67% 2.53% -8.99% -5.46%
P/E 8.1x 10.6x 32.7x -1.3x -1.37x 11.2x 4.09x 3.47x
PBR 1.31x 1.07x 0.78x 0.32x 0.61x 0.75x 0.65x 0.57x
PEG - -0.2x -0.5x 0x -0.1x -0x 0x 0.2x
Capitalization / Revenue 0.4x 0.18x 0.18x 0.07x 0.12x 0.16x 0.15x 0.15x
EV / Revenue 0.61x 0.38x 0.33x 0.25x 0.32x 0.32x 0.28x 0.25x
EV / EBITDA 9.91x 6.02x 6.11x 6.23x 4.2x 3.46x 3.15x 2.7x
EV / EBIT 17.8x 12.3x 14.2x 30.8x 6.78x 5.1x 4.64x 3.83x
EV / FCF -12x -14.8x 13.1x 12.6x 4.64x 7.61x 8.56x 9.29x
FCF Yield -8.36% -6.78% 7.65% 7.95% 21.5% 13.1% 11.7% 10.8%
Dividend per Share 2 0.85 0.8 0.7 - - 0.49 1.35 1.59
Rate of return 1.97% 2.97% 2.35% - - 3.11% 8.57% 10.1%
EPS 2 5.32 2.53 0.91 -7.21 -8.45 1.404 3.85 4.54
Distribution rate 16% 31.6% 76.9% - - 34.9% 35.1% 35%
Net sales 1 501.4 707.8 761.2 635.6 445.5 459.6 485.6 511.3
EBITDA 1 30.94 44.26 41.55 25.45 34.1 42.4 42.4 46.8
EBIT 1 17.2 21.7 17.85 5.151 21.1 28.8 28.8 33
Net income 1 21.61 11.9 4.268 -33.76 -39.7 6.6 18 21.2
Net Debt 1 104.7 140.4 114.6 114.5 88.68 72.4 59.2 51.9
Reference price 2 43.10 26.90 29.80 9.40 11.60 15.75 15.75 15.75
Nbr of stocks (in thousands) 4,682 4,680 4,682 4,682 4,696 4,723 - -
Announcement Date 23/03/22 28/03/23 02/04/24 31/03/25 31/03/26 - - -
1EUR in Million2EUR
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
11.22x0.32x3.46x3.11% 82.9M
24.83x2.95x16.11x2.07% 231B
11.86x1.28x6.07x4.26% 160B
25.5x3.32x15.22x1.89% 155B
34.91x5.18x21.77x1.12% 153B
38.19x5.07x22.78x1.3% 124B
29.66x4.26x20.9x0.91% 98.67B
32.96x4.07x21.89x1.03% 95.31B
34.21x5.5x19.15x1.32% 93.55B
88.9x10.09x61.48x0.34% 85.66B
Average 33.22x 4.20x 20.88x 1.74% 119.59B
Weighted average by Cap. 32.22x 4.19x 20.41x 1.78%

Y-o-Y evolution of P/E

Valuation ratios - P/E - LACROIX Group

Historical PBR trend

Valuation ratios - PBR - LACROIX Group

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - LACROIX Group

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - LACROIX Group


Year-on-year evolution of the Yield

Valuation ratios - Yield - LACROIX Group
  1. Stock Market
  2. Stocks
  3. LACR Stock
  4. Valuation LACROIX Group