|
Market Closed -
Euronext Paris
20:55:00 27/10/2026 +04
|
5-day change | 1st Jan Change | ||
| 61.40 EUR | +0.99% |
|
+0.49% | -20.77% |
| 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 | 563.1 | - | - |
| Change | - | -15.16% | -1.97% | -14.65% | 7.14% | -20.77% | - | - |
| Enterprise Value (EV) 1 | 939.9 | 829.9 | 788.8 | 634.1 | 665.4 | 480.8 | 452.9 | 419.4 |
| Change | - | -11.7% | -4.95% | -19.61% | 4.93% | -27.75% | -5.79% | -7.4% |
| P/E | 18.6x | 14.2x | 14.1x | 15.6x | 17x | 11.4x | 10.7x | 10.2x |
| PBR | 3.36x | 2.49x | 2.17x | 1.73x | 1.75x | 1.3x | 1.2x | 1.11x |
| PEG | - | 1.2x | -14.26x | -0.7x | -11.24x | 0.6x | 1.9x | 2.03x |
| Capitalization / Revenue | 1.92x | 1.43x | 1.34x | 1.32x | 1.42x | 1.06x | 1.02x | 0.97x |
| EV / Revenue | 1.93x | 1.5x | 1.36x | 1.26x | 1.33x | 0.91x | 0.82x | 0.72x |
| EV / EBITDA | 11.7x | 9.38x | 8.6x | 8.84x | 9.37x | 6.24x | 5.44x | 4.69x |
| EV / EBIT | 12.8x | 10.4x | 9.76x | 10.5x | 11.2x | 7.25x | 6.33x | 5.48x |
| EV / FCF | 57.7x | 58.7x | 16.1x | 9.03x | 10.5x | 8.54x | 8.93x | 7.83x |
| FCF Yield | 1.73% | 1.7% | 6.19% | 11.1% | 9.56% | 11.7% | 11.2% | 12.8% |
| 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% | 3.69% | 3.77% | 3.68% |
| 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 | 61.40 | 61.40 | 61.40 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 11.24x | 0.9x | 6.17x | 3.72% | 624M | |
| 29.21x | 5.22x | 19.04x | 0.9% | 114B | |
| 30.16x | 4.74x | 17.92x | 1.77% | 85.87B | |
| 29.2x | 3.33x | 19.26x | 0.71% | 63.94B | |
| 41.3x | 6.45x | 28.44x | 1.85% | 60.2B | |
| 38.2x | 7.73x | 22.64x | -.--% | 55.51B | |
| 23.51x | 4.55x | 15.61x | 2.64% | 33.4B | |
| 29.75x | 3.93x | 14.84x | 0.11% | 28.91B | |
| 22.25x | 3.23x | 13.91x | 1.05% | 26.94B | |
| 23.79x | 2.89x | 12.46x | 1.58% | 25.27B | |
| Average | 27.86x | 4.30x | 17.03x | 1.43% | 49.47B | |
| Weighted average by Cap. | 30.82x | 4.97x | 19.31x | 1.16% |
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
