Valuation AdVini

Stocks

Market Closed - Euronext Paris 11:55:00 2026-10-16 EDT			5-day change	1st Jan Change
15.80 ^EUR	+0.64%		+0.64%	+18.80%

10-05	AdVini S.A. Reports Earnings Results for the Half Year Ended June 30, 2026	CI
04-28	AdVini restores operating profitability in 2025

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	73.25	72.27	58.95	46.55	50.12	59.29	-	-
Change	-	-1.35%	-18.42%	-21.03%	7.66%	18.3%	-	-
Enterprise Value (EV) ¹	236.6	244.2	252.9	222.2	216.9	223.3	217.3	209.3
Change	-	3.22%	3.56%	-12.14%	-2.36%	2.94%	-2.69%	-3.68%
P/E	18.2x	24.1x	-4.19x	205x	222x	41.6x	31.6x	24.3x
PBR	0.78x	0.75x	0.84x	0.68x	-	-	-	-
PEG	-	-0.9x	0x	-2x	-	0x	1x	0.8x
Capitalization / Revenue	0.26x	0.24x	0.21x	0.17x	0.19x	0.2x	0.2x	0.19x
EV / Revenue	0.84x	0.82x	0.88x	0.8x	0.8x	0.77x	0.72x	0.68x
EV / EBITDA	10.6x	10.9x	17.4x	12.1x	10.5x	10.6x	9.88x	9.1x
EV / EBIT	27.2x	25.2x	-128x	39x	23.6x	22.8x	19.9x	17.4x
EV / FCF	-	-	-	-	14x	37.8x	36.8x	24.9x
FCF Yield	-	-	-	-	7.15%	2.64%	2.72%	4.01%
Dividend per Share ²	0.5	0.35	-	-	-	-	-	-
Rate of return	2.62%	1.86%	-	-	-	-	-	-
EPS ²	1.05	0.78	-3.7	0.06	0.06	0.38	0.5	0.65
Distribution rate	47.6%	44.9%	-	-	-	-	-	-
Net sales ¹	280.2	297.8	286.8	277.6	270.1	290	303	306
EBITDA ¹	22.3	22.5	14.51	18.42	20.6	21	22	23
EBIT ¹	8.701	9.7	-1.981	5.7	9.2	9.8	10.9	12
Net income ¹	-	-	-	-	0.2	1.5	2	2.6
Net Debt ¹	163.3	171.9	193.9	175.6	166.8	164	158	150
Reference price ²	19.10	18.80	15.50	12.30	13.30	15.80	15.80	15.80
Nbr of stocks (in thousands)	3,835	3,844	3,803	3,785	3,768	3,753	-	-
Announcement Date	4/6/22	4/4/23	4/30/24	4/4/25	4/28/26	-	-	-

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.($)
ADVINI	41.58x	0.77x	10.63x	-	66.7M
KWEICHOW MOUTAI CO., LTD.	19.87x	8.52x	12.8x	3.9%	248B
DIAGEO PLC	14.9x	3.7x	10.98x	2.3%	53.12B
WULIANGYE YIBIN CO.,LTD.	19.1x	3.46x	9.07x	7.01%	41.81B
SHANXI XINGHUACUN FEN WINE FACTORY CO.,LTD.	14.25x	3.82x	9.64x	4.66%	21.28B
PERNOD RICARD	12.74x	2.95x	9.76x	6.81%	19.32B
LUZHOU LAOJIAO CO.,LTD	13.17x	4.18x	7.86x	6.43%	15.83B
BROWN-FORMAN CORPORATION	17.11x	3.89x	13.21x	3.29%	13.35B
UNITED SPIRITS LIMITED	51.34x	5.73x	31x	1.05%	10.32B
DAVIDE CAMPARI-MILANO N.V.	24.44x	3.17x	12.59x	1.62%	8.93B
Average	22.85x	4.02x	12.75x	4.12%	43.23B
Weighted average by Cap.	19.11x	6.48x	12.19x	4.13%