|
Real-time Estimate
Tradegate
22:26:27 12/08/2026 +04
|
5-day change | 1st Jan Change | ||
| 33.92 EUR | +0.77% |
|
+3.25% | +4.53% |
| 08-10 | Rubis Announces Resignation of Patrick Molis as Member of Supervisory Board, Effective August 8, 2026 | CI |
| 08-10 | European stock markets: a mixed session amid tensions in the Strait of Hormuz |  |
Company Valuation: Rubis
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 2,690 | 2,531 | 2,320 | 2,461 | 3,307 | 3,439 | - | - |
| Change | - | -5.89% | -8.35% | 6.11% | 34.34% | 4% | - | - |
| Enterprise Value (EV) 1 | 3,128 | 3,817 | 3,680 | 3,753 | 4,473 | 4,988 | 5,087 | 5,153 |
| Change | - | 22.05% | -3.6% | 2% | 19.16% | 11.51% | 2% | 1.29% |
| P/E | 9.18x | 9.65x | 6.58x | 7.24x | 10.8x | 10.5x | 10x | 9.54x |
| PBR | 1.03x | 0.93x | 0.88x | 0.87x | - | 1.17x | 1.13x | 1.08x |
| PEG | - | -0.9x | 0.2x | -2.06x | -1.11x | 1.39x | 2.18x | 1.89x |
| Capitalization / Revenue | 0.59x | 0.35x | 0.35x | 0.37x | 0.51x | 0.48x | 0.47x | 0.45x |
| EV / Revenue | 0.68x | 0.53x | 0.56x | 0.56x | 0.68x | 0.69x | 0.69x | 0.67x |
| EV / EBITDA | 5.88x | 5.7x | 4.61x | 5.21x | 6.04x | 6.52x | 6.36x | 6.23x |
| EV / EBIT | 7.98x | 7.5x | 5.92x | 7.45x | 9.19x | 9.65x | 9.57x | 9.35x |
| EV / FCF | 35.2x | 22.7x | 13.2x | 8.99x | 12.5x | 277x | 28.6x | 33.5x |
| FCF Yield | 2.84% | 4.41% | 7.59% | 11.1% | 8.02% | 0.36% | 3.49% | 2.98% |
| Dividend per Share 2 | 1.86 | 1.92 | 1.98 | 2.03 | 2.07 | 2.177 | 2.257 | 2.366 |
| Rate of return | 7.08% | 7.8% | 8.8% | 8.5% | 6.46% | 6.48% | 6.72% | 7.05% |
| EPS 2 | 2.86 | 2.55 | 3.42 | 3.3 | 2.98 | 3.205 | 3.352 | 3.522 |
| Distribution rate | 65% | 75.3% | 57.9% | 61.5% | 69.5% | 67.9% | 67.3% | 67.2% |
| Net sales 1 | 4,589 | 7,135 | 6,630 | 6,644 | 6,534 | 7,204 | 7,362 | 7,675 |
| EBITDA 1 | 532 | 669.5 | 797.9 | 721 | 740.8 | 765 | 799.6 | 826.6 |
| EBIT 1 | 392 | 509 | 621.4 | 503.8 | 486.5 | 516.9 | 531.8 | 551.4 |
| Net income 1 | 293 | 262.9 | 353.7 | 342.3 | 308.8 | 331.4 | 345 | 361.5 |
| Net Debt 1 | 438 | 1,286 | 1,360 | 1,292 | 1,166 | 1,548 | 1,648 | 1,714 |
| Reference price 2 | 26.26 | 24.60 | 22.50 | 23.88 | 32.06 | 33.58 | 33.58 | 33.58 |
| Nbr of stocks (in thousands) | 102,419 | 102,888 | 103,101 | 103,077 | 103,139 | 102,781 | - | - |
| Announcement Date | 10/03/22 | 16/03/23 | 07/03/24 | 13/03/25 | 12/03/26 | - | - | - |
1EUR in Million2EUR
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 16.48x | 0.39x | 7.57x | 5.76% | 4.61B | |
| 16.67x | 0.19x | 6.9x | 3.75% | 4.49B | |
| 10.48x | 0.69x | 6.54x | 6.48% | 3.98B | |
| 6.67x | 0.3x | 6.87x | 8.55% | 3.11B | |
| 12.51x | 0.05x | 5.39x | 2.42% | 1.88B | |
| 9.92x | 0.46x | 5.98x | 7.54% | 1.55B | |
| 3.7x | 0.41x | 4.45x | 4.61% | 1.52B | |
| Average | 10.92x | 0.35x | 6.24x | 5.59% | 3.02B | |
| Weighted average by Cap. | 12.19x | 0.37x | 6.60x | 5.63% |
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
- RUI Stock
- BYNN Stock
- Valuation Rubis
Select your edition
All financial news and data tailored to specific country editions
