Valuation Rubis

Stocks

Market Closed - Euronext Paris 20:35:21 27/10/2026 +04			5-day change	1st Jan Change
35.42 ^EUR	+0.45%		+0.23%	+10.48%

10-19	Global markets live: Eli Lilly, Tesla, KKR, Rheinmetall…
10-19	Rubis: Conversion to a Public Limited Company Revives the Stock's Speculative Appeal

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	3,644	-	-
Change	-	-5.89%	-8.35%	6.11%	34.34%	10.21%	-	-
Enterprise Value (EV) ¹	3,128	3,817	3,680	3,753	4,473	5,188	5,219	5,228
Change	-	22.05%	-3.6%	2%	19.16%	16%	0.6%	0.17%
P/E	9.18x	9.65x	6.58x	7.24x	10.8x	10.5x	10x	9.62x
PBR	1.03x	0.93x	0.88x	0.87x	-	1.22x	1.16x	1.11x
PEG	-	-0.9x	0.2x	-2.06x	-1.11x	0.8x	2.16x	2.24x
Capitalization / Revenue	0.59x	0.35x	0.35x	0.37x	0.51x	0.46x	0.47x	0.45x
EV / Revenue	0.68x	0.53x	0.56x	0.56x	0.68x	0.66x	0.68x	0.65x
EV / EBITDA	5.88x	5.7x	4.61x	5.21x	6.04x	6.57x	6.33x	6.12x
EV / EBIT	7.98x	7.5x	5.92x	7.45x	9.19x	9.47x	9.36x	9.03x
EV / FCF	35.2x	22.7x	13.2x	8.99x	12.5x	37.9x	18.8x	18.7x
FCF Yield	2.84%	4.41%	7.59%	11.1%	8.02%	2.64%	5.32%	5.36%
Dividend per Share ²	1.86	1.92	1.98	2.03	2.07	2.165	2.251	2.358
Rate of return	7.08%	7.8%	8.8%	8.5%	6.46%	6.14%	6.38%	6.69%
EPS ²	2.86	2.55	3.42	3.3	2.98	3.36	3.515	3.666
Distribution rate	65%	75.3%	57.9%	61.5%	69.5%	64.4%	64%	64.3%
Net sales ¹	4,589	7,135	6,630	6,644	6,534	7,874	7,704	8,104
EBITDA ¹	532	669.5	797.9	721	740.8	790.1	824.9	853.7
EBIT ¹	392	509	621.4	503.8	486.5	547.8	557.6	578.9
Net income ¹	293	262.9	353.7	342.3	308.8	345.4	361.6	375.6
Net Debt ¹	438	1,286	1,360	1,292	1,166	1,544	1,575	1,584
Reference price ²	26.26	24.60	22.50	23.88	32.06	35.26	35.26	35.26
Nbr of stocks (in thousands)	102,419	102,888	103,101	103,077	103,139	103,356	-	-
Announcement Date	10/03/22	16/03/23	07/03/24	13/03/25	12/03/26	-	-	-

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
RUBIS	10.5x	0.66x	6.57x	6.14%	4.08B
EXXONMOBIL HOLDINGS CORPORATION	14.23x	1.82x	7.53x	2.25%	759B
RELIANCE INDUSTRIES LTD	18.63x	1.55x	9.06x	0.49%	171B
BP PLC	7.71x	0.63x	2.68x	4.05%	130B
MARATHON PETROLEUM CORPORATION	7.16x	0.9x	5.04x	0.87%	132B
VALERO ENERGY CORPORATION	7.74x	0.75x	4.72x	1.13%	123B
PHILLIPS 66	8.8x	0.75x	6.46x	1.77%	115B
SUNCOR ENERGY INC.	8.87x	2.02x	4.95x	2.17%	92.96B
CHINA PETROLEUM & CHEMICAL CORPORATION	10.86x	0.33x	5.08x	6.53%	94.9B
IMPERIAL OIL LIMITED	11.94x	1.52x	7.75x	1.82%	65.11B
Average	10.64x	1.09x	5.98x	2.72%	168.72B
Weighted average by Cap.	12.19x	1.39x	6.56x	2.22%