Company Valuation: Poujoulat

Data adjusted to current consolidation scope
Fiscal Period: March 2022 2023 2024 2025 2026 2027 2028 2029
Market Cap 1 158.1 193.7 130.6 79.51 58.91 40.44 - -
Change - 22.56% -32.6% -39.11% -25.91% -31.36% - -
Enterprise Value (EV) 1 205.8 262.9 234.5 185.1 170.8 152.1 150.8 146.7
Change - 27.79% -10.8% -21.1% -7.7% -10.93% -0.85% -2.72%
P/E 11.4x 7.96x 14.3x 49x -15.3x 24.7x 6.79x 3.73x
PBR 1.56x 1.59x 1.01x 0.62x 0.48x 0.33x 0.31x 0.29x
PEG - 0.1x -0.2x -0.6x 0x -0x 0x 0x
Capitalization / Revenue 0.52x 0.48x 0.37x 0.23x 0.17x 0.11x 0.1x 0.09x
EV / Revenue 0.68x 0.65x 0.67x 0.53x 0.49x 0.41x 0.37x 0.34x
EV / EBITDA 5.57x 5.23x 7.55x 9.13x 11.2x 6.85x 5.41x 4.27x
EV / EBIT 9.85x 7.74x 16.4x 38x -96.5x 27.7x 13.3x 8.24x
EV / FCF 18.2x -17.1x -8.96x 12.2x 32x 54.3x 60.3x 27.2x
FCF Yield 5.5% -5.85% -11.2% 8.18% 3.13% 1.84% 1.66% 3.68%
Dividend per Share 2 0.225 0.32 0.18 0.12 - - - -
Rate of return 1.1% 1.28% 1.07% 1.17% - - - -
EPS 2 1.782 3.14 1.18 0.21 -0.5 0.2149 0.78 1.42
Distribution rate 12.6% 10.2% 15.3% 57.1% - - - -
Net sales 1 302.2 402 352.2 348.9 350.6 374 402.7 434.5
EBITDA 1 36.95 50.23 31.07 20.28 15.27 22.2 27.9 34.4
EBIT 1 20.89 33.96 14.32 4.87 -1.77 5.5 11.3 17.8
Net income 1 14.7 24.64 9.235 1.666 -3.928 1.7 6.1 11.1
Net Debt 1 47.69 69.21 104 105.6 111.9 111.7 110.4 106.3
Reference price 2 20.375 25.000 16.900 10.300 7.660 5.300 5.300 5.300
Nbr of stocks (in thousands) 7,758 7,749 7,727 7,719 7,691 7,630 - -
Announcement Date 21/07/22 29/06/23 28/06/24 27/06/25 16/07/26 - - -
1EUR in Million2EUR
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
24.66x0.41x6.85x-.--% 45.07M
20.79x1.53x14.58x1.58% 44.64B
24.37x3.04x14.77x1.8% 42.84B
11.43x0.9x5.89x3.53% 36.34B
29.31x5.87x19.9x2.35% 22.24B
22.36x1.91x13.81x0.65% 19.27B
16.61x2.25x11.2x1.72% 14.66B
18.59x3.05x12.6x1.34% 13.68B
-17.1x1.38x16.28x3.36% 11.27B
20.94x3.29x10.87x0.61% 9.81B
Average 17.20x 2.36x 12.68x 1.69% 21.48B
Weighted average by Cap. 18.54x 2.43x 13.19x 1.99%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Poujoulat

Historical PBR trend

Valuation ratios - PBR - Poujoulat

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Poujoulat

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Poujoulat


Year-on-year evolution of the Yield

Valuation ratios - Yield - Poujoulat