Company Valuation: Poujoulat

Data adjusted to current consolidation scope
Fiscal Period: March 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 68 158.1 193.7 130.6 79.51 52.45 - -
Change - 132.46% 22.56% -32.6% -39.11% -34.03% - -
Enterprise Value (EV) 1 128.5 205.8 262.9 234.5 185.1 162.2 166.6 162.6
Change - 60.17% 27.79% -10.8% -21.1% -12.33% 2.71% -2.4%
P/E Ratio 10.5x 11.4x 7.96x 14.3x 49x -25.1x 15.2x 8.22x
PBR 0.76x 1.56x 1.59x 1.01x 0.62x 0.42x 0.41x 0.39x
PEG - 0x 0.1x -0.2x -0.6x 0x -0x 0.1x
Capitalization / Revenue 0.28x 0.52x 0.48x 0.37x 0.23x 0.15x 0.14x 0.13x
EV / Revenue 0.52x 0.68x 0.65x 0.67x 0.53x 0.46x 0.44x 0.4x
EV / EBITDA 5.22x 5.57x 5.23x 7.55x 9.13x 9.72x 6.83x 5.75x
EV / EBIT 13.3x 9.85x 7.74x 16.4x 38x 541x 21.1x 13.7x
EV / FCF 28.3x 18.2x -17.1x -8.96x 12.2x 34.5x -555x 56.1x
FCF Yield 3.53% 5.5% -5.85% -11.2% 8.18% 2.9% -0.18% 1.78%
Dividend per Share 2 0.15 0.225 0.32 0.18 0.12 0.18 0.35 0.51
Rate of return 1.72% 1.1% 1.28% 1.07% 1.17% 2.64% 5.13% 7.48%
EPS 2 0.8325 1.782 3.14 1.18 0.21 -0.2714 0.45 0.83
Distribution rate 18% 12.6% 10.2% 15.3% 57.1% -66.3% 77.8% 61.4%
Net sales 1 245.2 302.2 402 352.2 348.9 350.7 383 409.4
EBITDA 1 24.6 36.95 50.23 31.07 20.28 16.7 24.4 28.3
EBIT 1 9.692 20.89 33.96 14.32 4.87 0.3 7.9 11.9
Net income 1 6.931 14.7 24.64 9.235 1.666 -2.1 3.6 6.5
Net Debt 1 60.47 47.69 69.21 104 105.6 109.8 114.2 110.2
Reference price 2 8.700 20.375 25.000 16.900 10.300 6.820 6.820 6.820
Nbr of stocks (in thousands) 7,816 7,758 7,749 7,727 7,719 7,691 - -
Announcement Date 22/07/21 21/07/22 29/06/23 28/06/24 27/06/25 - - -
1EUR in Million2EUR
Estimates

P/E Ratio, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
-25.13x0.46x9.72x2.64% 60.44M
12.02x0.97x6.25x3.24% 41.16B
21.29x2.7x13.27x2.08% 37.94B
17.52x2.21x11.64x1.71% 14.63B
18.22x3.1x12.56x1.35% 13.77B
-36.64x1.36x15.48x-.--% 12.02B
17.76x0.86x5.55x3.02% 9.22B
36.42x0.86x10.33x-.--% 8.45B
32.77x4.43x16.4x0.95% 8.03B
37.8x1.62x13.73x1.34% 7.63B
Average 13.20x 1.86x 11.49x 1.63% 15.29B
Weighted average by Cap. 15.63x 1.94x 10.89x 1.97%

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

- 40% : Our Best Subscriber-Only Tools to Spot Tomorrow’s Top Investments!
d
:
:
SEIZE THE OFFER!