Valuation AdVini

Stocks

Real-time Euronext Paris Other stock markets 08:31:00 2026-07-27 EDT			5-day change	1st Jan Change
16.50 ^EUR	-1.20%		-4.62%	+24.06%

04-28	AdVini restores operating profitability in 2025
04-27	AdVini S.A. Reports Earnings Results for the Full Year Ended December 31, 2025	CI

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	62.67	-	-
Change	-	-1.35%	-18.42%	-21.03%	7.66%	25.04%	-	-
Enterprise Value (EV) ¹	236.6	244.2	252.9	222.2	216.9	226.7	220.7	212.7
Change	-	3.22%	3.56%	-12.14%	-2.36%	4.49%	-2.65%	-3.63%
P/E	18.2x	24.1x	-4.19x	205x	222x	43.9x	33.4x	25.7x
PBR	0.78x	0.75x	0.84x	0.68x	-	-	-	-
PEG	-	-0.9x	0x	-2x	-	0x	1.1x	0.9x
Capitalization / Revenue	0.26x	0.24x	0.21x	0.17x	0.19x	0.22x	0.21x	0.2x
EV / Revenue	0.84x	0.82x	0.88x	0.8x	0.8x	0.78x	0.73x	0.7x
EV / EBITDA	10.6x	10.9x	17.4x	12.1x	10.5x	10.8x	10x	9.25x
EV / EBIT	27.2x	25.2x	-128x	39x	23.6x	23.1x	20.2x	17.7x
EV / FCF	-	-	-	-	14x	38.4x	37.4x	25.3x
FCF Yield	-	-	-	-	7.15%	2.6%	2.67%	3.95%
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	16.70	16.70	16.70
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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
ADVINI	43.95x	0.78x	10.79x	-	71.36M
TREASURY WINE ESTATES LIMITED	-7.06x	2.23x	8.78x	-.--%	2.67B
VIÑA CONCHA Y TORO S.A.	7.29x	-	-	4.51%	654M
LAURENT-PERRIER	10.45x	2.27x	8.72x	2.49%	542M
C&C GROUP PLC	23.37x	0.47x	6.75x	4.9%	506M
DELEGAT GROUP LIMITED	7.04x	2.26x	6.42x	4.98%	247M
Average	14.17x	1.60x	8.29x	3.38%	781.9M
Weighted average by Cap.	1.76x	1.99x	8.41x	1.73%