Valuation Vicat

Stocks

Market Closed - Euronext Paris Other stock markets 19:55:00 10/07/2026 +04			5-day change	1st Jan Change
61.40 ^EUR	+0.99%		-8.63%	-19.21%

06-16	Vicat S.A. acquired Araïko.	CI
05-05	Vicat S.A., Q1 2026 Sales/ Trading Statement Call, May 05, 2026

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	1,591	1,038	1,458	1,630	3,385	2,734	-	-
Change	-	-34.77%	40.49%	11.83%	107.6%	-19.22%	-	-
Enterprise Value (EV) ¹	2,941	2,658	2,880	2,867	4,536	3,628	3,589	3,490
Change	-	-9.65%	8.36%	-0.44%	58.18%	-20.01%	-1.07%	-2.76%
P/E	7.91x	6.74x	5.7x	6.02x	12.4x	9.64x	8.57x	8.98x
PBR	0.67x	0.4x	-	-	1.15x	0.88x	0.83x	-
PEG	-	-0.3x	0.1x	1.05x	18.88x	2.47x	0.7x	-1.97x
Capitalization / Revenue	0.51x	0.28x	0.37x	0.42x	0.88x	0.69x	0.67x	0.65x
EV / Revenue	0.94x	0.73x	0.73x	0.74x	1.18x	0.92x	0.88x	0.83x
EV / EBITDA	4.75x	4.66x	3.89x	3.66x	5.88x	4.59x	4.33x	4.05x
EV / EBIT	8.17x	9.34x	6.66x	6.27x	10.2x	7.97x	7.31x	6.85x
EV / FCF	56.2x	-40.6x	10.3x	7.53x	12.9x	17.7x	15.5x	13.7x
FCF Yield	1.78%	-2.46%	9.7%	13.3%	7.72%	5.64%	6.47%	7.31%
Dividend per Share ²	1.65	1.65	2	2	2	2.1	2.259	2
Rate of return	4.58%	7.04%	6.09%	5.46%	2.63%	3.42%	3.68%	3.26%
EPS ²	4.55	3.48	5.76	6.09	6.13	6.369	7.166	6.84
Distribution rate	36.3%	47.4%	34.7%	32.8%	32.6%	33%	31.5%	29.2%
Net sales ¹	3,123	3,642	3,937	3,884	3,854	3,956	4,080	4,207
EBITDA ¹	619.1	570.1	739.7	783	771	790.8	828.9	862.6
EBIT ¹	359.9	284.5	432.8	457	445	455.5	491.3	509.6
Net income ¹	204.2	156.1	258.4	273	275	273.4	306.3	298
Net Debt ¹	1,351	1,620	1,422	1,237	1,151	893.9	854.9	756
Reference price ²	36.00	23.45	32.85	36.65	76.00	61.40	61.40	61.40
Nbr of stocks (in thousands)	44,192	44,257	44,385	44,488	44,538	44,530	-	-
Announcement Date	15/02/22	14/02/23	13/02/24	18/02/25	16/02/26	-	-	-

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
VICAT	9.64x	0.92x	4.59x	3.42%	3.13B
HOLCIM LTD	20.8x	2.77x	10.94x	2.5%	50.83B
JAMES HARDIE INDUSTRIES PLC	23.65x	3.35x	12.12x	-.--%	14.15B
DANGOTE CEMENT PLC	12.9x	3.48x	7.06x	5.96%	12.72B
ANHUI CONCH CEMENT COMPANY LIMITED	10.45x	0.44x	1.92x	4.82%	12.83B
SHREE CEMENT LIMITED	55.08x	4.55x	20.65x	0.51%	10.07B
BUZZI SPA	9.38x	1.43x	5.39x	1.74%	9.09B
BUA CEMENT PLC	25.2x	8.25x	15.31x	3.82%	8.36B
EAGLE MATERIALS INC.	16.23x	3.48x	10.87x	0.48%	6.48B
TCC GROUP HOLDINGS CO., LTD.	25.36x	1.28x	6.28x	3.63%	5.32B
Average	20.87x	2.99x	9.51x	2.69%	13.3B
Weighted average by Cap.	21.14x	2.99x	10.12x	2.64%