|
Market Closed -
Börse Stuttgart
23:56:11 18/09/2026 +04
|
5-day change | 1st Jan Change | ||
| 34.88 EUR | -2.90% |
|
-2.68% | +8.93% |
| 09-15 | Sasol signs fuel supply deal with White Desert for polar flights | RE |
| 09-08 | Rubis, H1 2026 Earnings Call, Sep 08, 2026 |
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 | 3,601 | - | - |
| Change | - | -5.89% | -8.35% | 6.11% | 34.34% | 8.9% | - | - |
| Enterprise Value (EV) 1 | 3,128 | 3,817 | 3,680 | 3,753 | 4,473 | 5,141 | 5,198 | 5,257 |
| Change | - | 22.05% | -3.6% | 2% | 19.16% | 14.94% | 1.11% | 1.13% |
| P/E | 9.18x | 9.65x | 6.58x | 7.24x | 10.8x | 10.3x | 9.98x | 9.62x |
| PBR | 1.03x | 0.93x | 0.88x | 0.87x | - | 1.2x | 1.15x | 1.1x |
| PEG | - | -0.9x | 0.2x | -2.06x | -1.11x | 0.7x | 3.38x | 2.53x |
| Capitalization / Revenue | 0.59x | 0.35x | 0.35x | 0.37x | 0.51x | 0.46x | 0.48x | 0.46x |
| EV / Revenue | 0.68x | 0.53x | 0.56x | 0.56x | 0.68x | 0.66x | 0.69x | 0.68x |
| EV / EBITDA | 5.88x | 5.7x | 4.61x | 5.21x | 6.04x | 6.55x | 6.35x | 6.22x |
| EV / EBIT | 7.98x | 7.5x | 5.92x | 7.45x | 9.19x | 9.35x | 9.42x | 9.22x |
| EV / FCF | 35.2x | 22.7x | 13.2x | 8.99x | 12.5x | 27.2x | 28.2x | 29.7x |
| FCF Yield | 2.84% | 4.41% | 7.59% | 11.1% | 8.02% | 3.68% | 3.55% | 3.36% |
| Dividend per Share 2 | 1.86 | 1.92 | 1.98 | 2.03 | 2.07 | 2.165 | 2.251 | 2.357 |
| Rate of return | 7.08% | 7.8% | 8.8% | 8.5% | 6.46% | 6.21% | 6.46% | 6.77% |
| EPS 2 | 2.86 | 2.55 | 3.42 | 3.3 | 2.98 | 3.389 | 3.49 | 3.622 |
| Distribution rate | 65% | 75.3% | 57.9% | 61.5% | 69.5% | 63.9% | 64.5% | 65.1% |
| Net sales 1 | 4,589 | 7,135 | 6,630 | 6,644 | 6,534 | 7,763 | 7,498 | 7,781 |
| EBITDA 1 | 532 | 669.5 | 797.9 | 721 | 740.8 | 784.4 | 818.6 | 844.7 |
| EBIT 1 | 392 | 509 | 621.4 | 503.8 | 486.5 | 550 | 551.8 | 570.3 |
| Net income 1 | 293 | 262.9 | 353.7 | 342.3 | 308.8 | 348.1 | 358.9 | 371.2 |
| Net Debt 1 | 438 | 1,286 | 1,360 | 1,292 | 1,166 | 1,540 | 1,597 | 1,656 |
| Reference price 2 | 26.26 | 24.60 | 22.50 | 23.88 | 32.06 | 34.84 | 34.84 | 34.84 |
| 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
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 16.75x | 0.39x | 7.97x | 5.58% | 4.89B | |
| 16.54x | 0.18x | 6.98x | 3.52% | 4.43B | |
| 10.28x | 0.66x | 6.55x | 6.21% | 4.13B | |
| 7.21x | 0.3x | 6.83x | 8.29% | 3.64B | |
| 12.21x | 0.05x | 5.28x | 2.48% | 1.84B | |
| 10.46x | 0.48x | 6.45x | 7.35% | 1.64B | |
| 7.88x | 0.42x | 6.05x | 3.74% | 1.56B | |
| Average | 11.62x | 0.35x | 6.59x | 5.31% | 3.16B | |
| Weighted average by Cap. | 12.46x | 0.36x | 6.85x | 5.47% |
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
