Valuation AKWEL

Stocks

Market Closed - Euronext Paris 11:55:00 2026-09-28 EDT			5-day change	1st Jan Change
6.360 ^EUR	+2.25%		0.00%	-22.44%

09-17	Akwel SA Reports Earnings Results for the Half Year Ended June 30, 2026	CI
09-17	Akwel Sa Reiterates Revenue Guidance for the Full Year 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	581.5	465.2	432	212.4	217.7	168.8	-	-
Change	-	-20%	-7.13%	-50.84%	2.47%	-22.44%	-	-
Enterprise Value (EV) ¹	483.3	351.5	313.7	67.41	84.71	16.32	-3.379	-19.78
Change	-	-27.27%	-10.74%	-78.51%	25.66%	-80.73%	-120.7%	-485.36%
P/E	11.4x	42.4x	12.1x	8.86x	13.4x	11.7x	9.28x	8.54x
PBR	1.02x	0.78x	0.71x	0.35x	0.36x	0.28x	0.27x	0.26x
PEG	-	-0.5x	0x	-0.3x	-0.4x	-1.1x	0.4x	0.97x
Capitalization / Revenue	0.63x	0.47x	0.41x	0.21x	0.23x	0.21x	0.2x	0.2x
EV / Revenue	0.52x	0.35x	0.29x	0.07x	0.09x	0.02x	-0x	-0.02x
EV / EBITDA	4.13x	4.32x	3.08x	0.77x	2.31x	0.23x	-0.04x	-0.25x
EV / EBIT	6.43x	9.11x	5.14x	1.76x	1.91x	0.52x	-0.1x	-0.54x
EV / FCF	8.51x	41.2x	49.3x	1.38x	5.08x	9.89x	-0.48x	-1.89x
FCF Yield	11.8%	2.43%	2.03%	72.4%	19.7%	10.1%	-207%	-52.8%
Dividend per Share ²	0.45	0.3	0.3	0.3	0.3	0.2	0.285	0.285
Rate of return	2.07%	1.72%	1.86%	3.72%	3.66%	3.14%	4.48%	4.48%
EPS ²	1.9	0.41	1.34	0.91	0.61	0.545	0.685	0.745
Distribution rate	23.7%	73.2%	22.4%	33%	49.2%	36.7%	41.6%	38.3%
Net sales ¹	922.4	990.5	1,066	989	938.3	813.2	825.9	852.2
EBITDA ¹	117.1	81.3	101.9	87.22	36.67	69.75	76.1	79.3
EBIT ¹	75.2	38.6	61.04	38.4	44.26	31.15	34.1	36.9
Net income ¹	51.2	11.1	35.7	24.19	16.22	14.45	18.15	19.85
Net Debt ¹	-98.23	-113.7	-118.3	-145	-133	-152.5	-172.2	-188.6
Reference price ²	21.750	17.400	16.160	8.060	8.200	6.360	6.360	6.360
Nbr of stocks (in thousands)	26,735	26,735	26,735	26,353	26,544	26,544	-	-
Announcement Date	4/7/22	4/5/23	2/8/24	2/6/25	4/10/26	-	-	-

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.($)
AKWEL	11.41x	0.02x	0.18x	3.22%	192M
CUMMINS INC.	18.36x	2.01x	11.03x	1.59%	71.29B
CUMMINS INDIA LIMITED	52.69x	9.45x	47.4x	1.3%	13.98B
MODINE MANUFACTURING COMPANY	27.65x	2.65x	16.22x	-.--%	9.3B
GARRETT MOTION INC.	13.48x	1.54x	8.43x	1.24%	4.82B
FEILONG AUTO COMPONENTS CO., LTD.	65.81x	-	-	0.82%	3.98B
ATMUS FILTRATION TECHNOLOGIES INC.	15.84x	2.13x	10.52x	0.49%	3.59B
XIANGYANG CHANGYUANDONGGU INDUSTRY CO., LTD.	33.59x	-	-	-	2.53B
CHONGQING ZONGSHEN POWER MACHINERY CO.,LTD	20.58x	-	-	2.24%	2.7B
HONG LEONG ASIA LTD.	13.07x	0.25x	3.24x	1.87%	1.73B
Average	27.25x	2.58x	13.86x	1.42%	11.41B
Weighted average by Cap.	24.99x	3.01x	16.05x	1.37%