Valuation Verallia BOERSE MUENCHEN

Stocks

Market Closed - BOERSE MUENCHEN Other stock markets 00:44:31 07/08/2026 +04			5-day change	1st Jan Change
18.58 ^EUR	-1.22%		+1.24%	-17.72%

07-30	Verallia Société Anonyme, H1 2026 Earnings Call, Jul 29, 2026
07-29	Verallia net profit hit by restructuring charges

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	3,607	3,699	4,079	2,859	2,708	2,315	-	-
Change	-	2.57%	10.27%	-29.92%	-5.28%	-14.52%	-	-
Enterprise Value (EV) ¹	4,875	5,105	5,444	4,668	4,574	4,045	3,890	3,749
Change	-	4.72%	6.63%	-14.25%	-2.01%	-11.58%	-3.83%	-3.62%
P/E	15.4x	10.8x	8.69x	12.1x	29.8x	21.8x	12.1x	9.6x
PBR	5x	3.7x	4.5x	2.87x	3.09x	2.43x	2.17x	1.96x
PEG	-	0.2x	0.2x	-0.2x	-0.5x	2.1x	0.2x	0.4x
Capitalization / Revenue	1.35x	1.1x	1.04x	0.83x	0.81x	0.7x	0.68x	0.67x
EV / Revenue	1.82x	1.52x	1.39x	1.35x	1.37x	1.22x	1.15x	1.08x
EV / EBITDA	7.19x	5.9x	4.91x	5.54x	6.61x	5.79x	5.13x	4.66x
EV / EBIT	12.4x	9.14x	7.15x	10.2x	18.6x	15.1x	10.5x	8.67x
EV / FCF	12.7x	15.4x	12.4x	17.7x	16.6x	17x	12.8x	11.8x
FCF Yield	7.9%	6.51%	8.08%	5.66%	6.01%	5.89%	7.8%	8.49%
Dividend per Share ²	1.05	1.4	2.15	1.7	1	1.048	1.122	1.13
Rate of return	3.39%	4.42%	6.17%	7%	4.35%	5.65%	6.05%	6.09%
EPS ²	2.01	2.92	4.01	2	0.77	0.8515	1.538	1.934
Distribution rate	52.2%	47.9%	53.6%	85%	130%	123%	73%	58.4%
Net sales ¹	2,674	3,352	3,904	3,456	3,332	3,318	3,396	3,479
EBITDA ¹	678.1	865.5	1,108	842.5	692.2	698.2	757.7	803.7
EBIT ¹	393.1	558.3	761.3	459.2	246.3	267	369.6	432.4
Net income ¹	242.6	342	470	235.7	90.6	104.8	184.6	232.3
Net Debt ¹	1,268	1,406	1,364	1,809	1,866	1,730	1,575	1,434
Reference price ²	30.96	31.68	34.86	24.28	22.98	18.56	18.56	18.56
Nbr of stocks (in thousands)	116,489	116,771	117,015	117,744	117,836	124,714	-	-
Announcement Date	16/02/22	15/02/23	14/02/24	19/02/25	24/02/26	-	-	-

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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
VIDRALA, S.A.	13.62x	2.12x	7.13x	1.99%	3.58B
VERALLIA	22.07x	1.23x	5.83x	5.58%	2.71B
SHANDONG PHARMACEUTICAL GLASS CO.LTD	13.6x	2x	6.25x	2.88%	1.91B
SHANDONG LINUO PHARMACEUTICAL PACKAGING CO., LTD.	96.28x	-	-	-	1.44B
O-I GLASS, INC.	-1.22x	0.85x	5.24x	-.--%	1.15B
ZIGNAGO VETRO S.P.A.	19.38x	1.45x	7.36x	3.68%	744M
VETROPACK HOLDING AG	28.64x	0.68x	4.69x	3.88%	467M
Average	27.48x	1.39x	6.08x	3%	1.71B
Weighted average by Cap.	24.99x	1.62x	6.34x	3.06%