|
Real-time
Euronext Paris
19:44:08 29/10/2026 +04
|
5-day change | 1st Jan Change | ||
| 61.30 EUR | +0.99% |
|
+0.49% | -20.90% |
| 10-19 | Thermador Groupe SA, Q3 2026 Sales/ Trading Statement Call, Oct 19, 2026 | |
| 10-16 | Thermador Groupe: slight growth in the third quarter, caution for the months ahead |  |
Company Valuation: Thermador Groupe
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 934.5 | 792.9 | 777.2 | 663.4 | 710.7 | 556.7 | - | - |
| Change | - | -15.16% | -1.97% | -14.65% | 7.14% | -21.68% | - | - |
| Enterprise Value (EV) 1 | 939.9 | 829.9 | 788.8 | 634.1 | 665.4 | 474.4 | 446.5 | 413 |
| Change | - | -11.7% | -4.95% | -19.61% | 4.93% | -28.71% | -5.87% | -7.5% |
| P/E | 18.6x | 14.2x | 14.1x | 15.6x | 17x | 11.2x | 10.6x | 10.1x |
| PBR | 3.36x | 2.49x | 2.17x | 1.73x | 1.75x | 1.28x | 1.19x | 1.1x |
| PEG | - | 1.2x | -14.26x | -0.7x | -11.24x | 0.6x | 1.88x | 2.01x |
| Capitalization / Revenue | 1.92x | 1.43x | 1.34x | 1.32x | 1.42x | 1.05x | 1x | 0.96x |
| EV / Revenue | 1.93x | 1.5x | 1.36x | 1.26x | 1.33x | 0.89x | 0.81x | 0.71x |
| EV / EBITDA | 11.7x | 9.38x | 8.6x | 8.84x | 9.37x | 6.16x | 5.37x | 4.62x |
| EV / EBIT | 12.8x | 10.4x | 9.76x | 10.5x | 11.2x | 7.15x | 6.24x | 5.4x |
| EV / FCF | 57.7x | 58.7x | 16.1x | 9.03x | 10.5x | 8.43x | 8.81x | 7.71x |
| FCF Yield | 1.73% | 1.7% | 6.19% | 11.1% | 9.56% | 11.9% | 11.4% | 13% |
| Dividend per Share 2 | 2 | 2.08 | 2.08 | 2.08 | 2.1 | 2.264 | 2.315 | 2.26 |
| Rate of return | 1.97% | 2.41% | 2.46% | 2.88% | 2.71% | 3.73% | 3.81% | 3.72% |
| EPS 2 | 5.45 | 6.07 | 6.01 | 4.63 | 4.56 | 5.408 | 5.713 | 6 |
| Distribution rate | 36.7% | 34.3% | 34.6% | 44.9% | 46.1% | 41.9% | 40.5% | 37.7% |
| Net sales 1 | 486.5 | 553.9 | 581 | 503.9 | 501.7 | 530.6 | 554.5 | 579 |
| EBITDA 1 | 80.47 | 88.44 | 91.74 | 71.73 | 70.98 | 77.06 | 83.18 | 89.35 |
| EBIT 1 | 73.2 | 79.59 | 80.84 | 60.17 | 59.44 | 66.36 | 71.52 | 76.55 |
| Net income 1 | 52.9 | 58.9 | 58.3 | 44.74 | 44.06 | 49.78 | 53.21 | 56.55 |
| Net Debt 1 | 5.367 | 37.06 | 11.62 | -29.24 | -45.3 | -82.3 | -110.2 | -143.6 |
| Reference price 2 | 101.60 | 86.20 | 84.50 | 72.10 | 77.50 | 60.70 | 60.70 | 60.70 |
| Nbr of stocks (in thousands) | 9,198 | 9,198 | 9,198 | 9,201 | 9,171 | 9,171 | - | - |
| Announcement Date | 21/02/22 | 23/02/23 | 28/02/24 | 28/02/25 | 02/03/26 | - | - | - |
1EUR in Million2EUR
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 11.22x | 0.89x | 6.16x | 3.73% | 620M | |
| 29.45x | 5.26x | 19.18x | 0.89% | 115B | |
| 31.03x | 4.87x | 18.38x | 1.72% | 88.57B | |
| 28.84x | 3.29x | 19.03x | 0.72% | 63.15B | |
| 40.5x | 6.32x | 27.89x | 1.88% | 59.03B | |
| 39.31x | 7.96x | 23.3x | -.--% | 57.12B | |
| 24.58x | 4.73x | 16.3x | 2.43% | 34.54B | |
| 30.12x | 3.98x | 15.01x | 0.11% | 29.27B | |
| 22.9x | 3.31x | 14.27x | 1.02% | 27.66B | |
| 18.89x | 3.19x | 10.28x | 1.59% | 26.13B | |
| Average | 27.68x | 4.38x | 16.98x | 1.41% | 50.11B | |
| Weighted average by Cap. | 30.85x | 5.04x | 19.32x | 1.14% |
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
- THEP Stock
- Valuation Thermador Groupe
Select your edition
All financial news and data tailored to specific country editions
