|
Market Closed -
Euronext Paris
20:55:00 30/10/2026 +04
|
5-day change | 1st Jan Change | ||
| 34.55 EUR | +6.64% |
|
+8.82% | -37.86% |
| 10-30 | French and Benelux stocks-Factors to watch | RE |
| 10-29 | Wavestone looks to AI for a new boost after a difficult first half |  |
Company Valuation: Wavestone
Data adjusted to current consolidation scope
| Fiscal Period: March | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 920.8 | 886.8 | 1,378 | 1,192 | 1,127 | 848.3 | - | - |
| Change | - | -3.69% | 55.4% | -13.53% | -5.42% | -24.73% | - | - |
| Enterprise Value (EV) 1 | 860.5 | 859.7 | 1,359 | 1,166 | 1,006 | 705.4 | 636.5 | 555.1 |
| Change | - | -0.09% | 58.06% | -14.18% | -13.76% | -29.85% | -9.77% | -12.78% |
| P/E | 18x | 17.7x | 20.7x | 15.7x | 13.7x | 10.9x | 9.46x | 8.98x |
| PBR | 3.58x | 2.96x | 2.11x | 1.88x | 1.61x | 1.11x | 1x | 0.91x |
| PEG | - | -11.28x | 2.6x | 1.1x | 1.69x | -2.26x | 0.6x | 1.66x |
| Capitalization / Revenue | 1.96x | 1.67x | 1.97x | 1.26x | 1.18x | 0.88x | 0.84x | 0.81x |
| EV / Revenue | 1.83x | 1.62x | 1.94x | 1.24x | 1.05x | 0.73x | 0.63x | 0.53x |
| EV / EBITDA | 10.6x | 10.4x | 12.4x | 8.97x | 7.57x | 5.59x | 4.48x | 3.73x |
| EV / EBIT | 11.5x | 11.2x | 13.4x | 9.79x | 8.39x | 6.2x | 4.88x | 4.09x |
| EV / FCF | 15.4x | 23x | 17x | 13.8x | 7.77x | 9.31x | 7.32x | 5.68x |
| FCF Yield | 6.49% | 4.36% | 5.89% | 7.24% | 12.9% | 10.7% | 13.7% | 17.6% |
| Dividend per Share 2 | 0.38 | 0.38 | 0.38 | 0.46 | 0.5 | 0.4803 | 0.5395 | 0.42 |
| Rate of return | 0.83% | 0.85% | 0.68% | 0.95% | 1.09% | 1.39% | 1.56% | 1.22% |
| EPS 2 | 2.55 | 2.51 | 2.71 | 3.09 | 3.34 | 3.179 | 3.651 | 3.85 |
| Distribution rate | 14.9% | 15.1% | 14% | 14.9% | 15% | 15.1% | 14.8% | 10.9% |
| Net sales 1 | 470.1 | 532.3 | 701.1 | 943.7 | 954.3 | 968.5 | 1,008 | 1,041 |
| EBITDA 1 | 80.83 | 82.81 | 109.4 | 130 | 132.8 | 126.2 | 142.1 | 149 |
| EBIT 1 | 74.8 | 77.04 | 101.3 | 119.1 | 119.9 | 113.8 | 130.4 | 135.6 |
| Net income 1 | 51.03 | 50.07 | 58.2 | 75.56 | 81.99 | 77.85 | 90.23 | 95.14 |
| Net Debt 1 | -60.33 | -27.12 | -19.27 | -25.59 | -121.4 | -142.9 | -211.8 | -293.2 |
| Reference price 2 | 46.00 | 44.45 | 56.10 | 48.50 | 45.90 | 34.55 | 34.55 | 34.55 |
| Nbr of stocks (in thousands) | 20,017 | 19,951 | 24,564 | 24,570 | 24,554 | 24,554 | - | - |
| Announcement Date | 31/05/22 | 31/05/23 | 03/06/24 | 02/06/25 | 03/06/26 | - | - | - |
1EUR in Million2EUR
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 10.89x | 0.73x | 5.59x | 1.39% | 947M | |
| 25.79x | 4.14x | 14.42x | 2.62% | 244B | |
| 21.93x | 4.63x | 11.36x | 0.76% | 189B | |
| 17.63x | 2x | 10.31x | 2.68% | 153B | |
| -121.61x | 16.7x | 91.84x | -.--% | 108B | |
| -484.24x | 34.35x | 141.12x | -.--% | 99.95B | |
| 16.32x | 2.94x | 11.35x | 4.93% | 95.36B | |
| 23.17x | 6x | 14.73x | 2.43% | 69.73B | |
| 15.55x | 2.26x | 9.62x | 4.96% | 50.55B | |
| 20.45x | 1.56x | 9.85x | 0.9% | 40.87B | |
| Average | -45.41x | 7.53x | 32.02x | 2.07% | 105.01B | |
| Weighted average by Cap. | -41.52x | 7.90x | 32.61x | 2.02% |
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
- WAVE Stock
- Valuation Wavestone
Select your edition
All financial news and data tailored to specific country editions
