Valuation AKWEL

Stocks

Real-time Euronext Paris Other stock markets 11:20:26 2026-07-13 EDT			5-day change	1st Jan Change
6.680 ^EUR	0.00%		-0.60%	-18.54%

05-04	Atos, JCDecaux, Worldline... stocks to watch today in Paris -
04-30	Akwel SA Provides Consolidated Revenue Guidance for the 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	177.3	-	-
Change	-	-20%	-7.13%	-50.84%	2.47%	-18.54%	-	-
Enterprise Value (EV) ¹	483.3	351.5	313.7	67.41	84.71	-20.98	-41.98	-55.38
Change	-	-27.27%	-10.74%	-78.51%	25.66%	-124.77%	-100.07%	-31.92%
P/E	11.4x	42.4x	12.1x	8.86x	13.4x	18.1x	9.9x	9.9x
PBR	1.02x	0.78x	0.71x	0.35x	0.36x	0.3x	0.29x	0.28x
PEG	-	-0.5x	0x	-0.3x	-0.4x	-0.5x	0.1x	-
Capitalization / Revenue	0.63x	0.47x	0.41x	0.21x	0.23x	0.22x	0.21x	0.21x
EV / Revenue	0.52x	0.35x	0.29x	0.07x	0.09x	-0.03x	-0.05x	-0.06x
EV / EBITDA	4.13x	4.32x	3.08x	0.77x	2.31x	-0.32x	-0.57x	-0.67x
EV / EBIT	6.43x	9.11x	5.14x	1.76x	1.91x	-0.53x	-1.37x	-1.44x
EV / FCF	8.51x	41.2x	49.3x	1.38x	5.08x	-0.69x	-2.75x	-3.87x
FCF Yield	11.8%	2.43%	2.03%	72.4%	19.7%	-145%	-36.3%	-25.8%
Dividend per Share ²	0.45	0.3	0.3	0.3	0.3	0.2	0.27	0.245
Rate of return	2.07%	1.72%	1.86%	3.72%	3.66%	2.99%	4.04%	3.67%
EPS ²	1.9	0.41	1.34	0.91	0.61	0.37	0.675	0.675
Distribution rate	23.7%	73.2%	22.4%	33%	49.2%	54.1%	40%	36.3%
Net sales ¹	922.4	990.5	1,066	989	938.3	810	832.7	853
EBITDA ¹	117.1	81.3	101.9	87.22	36.67	64.8	73.95	82.1
EBIT ¹	75.2	38.6	61.04	38.4	44.26	39.4	30.65	38.45
Net income ¹	51.2	11.1	35.7	24.19	16.22	9.8	17.9	17.95
Net Debt ¹	-98.23	-113.7	-118.3	-145	-133	-198.3	-219.3	-232.7
Reference price ²	21.750	17.400	16.160	8.060	8.200	6.680	6.680	6.680
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	18.05x	-0.03x	-0.32x	2.99%	203M
CUMMINS INC.	23.83x	2.6x	14.23x	1.21%	93.27B
CUMMINS INDIA LIMITED	56.91x	10.89x	51.78x	1.16%	16.33B
MODINE MANUFACTURING COMPANY	33.32x	3.26x	19.75x	-.--%	13.06B
GARRETT MOTION INC.	17.21x	1.9x	10.34x	0.99%	6.05B
FEILONG AUTO COMPONENTS CO., LTD.	69.07x	-	-	0.83%	4.48B
ATMUS FILTRATION TECHNOLOGIES INC.	18.01x	2.41x	11.85x	0.45%	4.14B
XIANGYANG CHANGYUANDONGGU INDUSTRY CO., LTD.	42.81x	-	-	-	3.41B
CHONGQING ZONGSHEN POWER MACHINERY CO.,LTD	21.04x	-	-	1.88%	3.14B
Average	33.36x	3.51x	17.94x	1.19%	16.01B
Weighted average by Cap.	29.78x	3.64x	19.11x	1.07%