|
Market Closed -
Euronext Paris
11:55:00 2026-11-13 EST
|
5-day change | 1st Jan Change | ||
| 3.590 EUR | -0.83% |
|
+1.99% | -22.46% |
| 09-21 | Europe bearish, oil lower and focus on Berlin | AN |
| 09-21 | Italy - Factors to watch on September 21 | RE |
Company Valuation: Aramis Group
Data adjusted to current consolidation scope
| Fiscal Period: September | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 1,463 | 354.6 | 347.6 | 513.9 | 478.3 | 296.2 | - | - |
| Change | - | -75.76% | -1.96% | 47.85% | -6.93% | -38.07% | - | - |
| Enterprise Value (EV) 1 | 1,376 | 386.8 | 544.2 | 692.2 | 590.2 | 404.7 | 371 | 341.5 |
| Change | - | -71.88% | 40.7% | 27.2% | -14.74% | -31.43% | -8.33% | -7.94% |
| P/E | -84.1x | -5.79x | -10.8x | 102x | 24.2x | 147x | 21.1x | 12.8x |
| PBR | 5.36x | 1.63x | 1.92x | 2.71x | 2.34x | 1.42x | 1.32x | 1.17x |
| PEG | - | -0x | 0.2x | -1x | 0x | -1.6x | 0x | 0.2x |
| Capitalization / Revenue | 1.16x | 0.2x | 0.18x | 0.23x | 0.2x | 0.13x | 0.12x | 0.12x |
| EV / Revenue | 1.09x | 0.22x | 0.28x | 0.31x | 0.25x | 0.18x | 0.16x | 0.13x |
| EV / EBITDA | 37x | -36.3x | 56.4x | 13.7x | 8.7x | 9.8x | 6.24x | 4.39x |
| EV / EBIT | 61.3x | -11.5x | -23.8x | 45.6x | 17.4x | 38.2x | 13.4x | 7.48x |
| EV / FCF | -30.2x | -4.09x | 27.1x | 17.2x | 7.89x | 15x | 10.3x | 7.12x |
| FCF Yield | -3.31% | -24.5% | 3.69% | 5.82% | 12.7% | 6.67% | 9.7% | 14.1% |
| Dividend per Share 2 | - | - | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - | - | - |
| EPS 2 | -0.21 | -0.74 | -0.39 | 0.061 | 0.24 | 0.0244 | 0.17 | 0.2808 |
| Distribution rate | - | - | - | - | - | - | - | - |
| Net sales 1 | 1,264 | 1,769 | 1,945 | 2,238 | 2,380 | 2,253 | 2,386 | 2,549 |
| EBITDA 1 | 37.2 | -10.66 | 9.646 | 50.47 | 67.81 | 41.31 | 59.45 | 77.79 |
| EBIT 1 | 22.42 | -33.53 | -22.88 | 15.17 | 33.94 | 10.58 | 27.76 | 45.68 |
| Net income 1 | -15.66 | -60.23 | -32.33 | 5.013 | 19.87 | 2.993 | 15.54 | 25.17 |
| Net Debt 1 | -87.15 | 32.21 | 196.6 | 178.3 | 111.9 | 108.5 | 74.76 | 45.31 |
| Reference price 2 | 17.660 | 4.282 | 4.200 | 6.220 | 5.810 | 3.590 | 3.590 | 3.590 |
| Nbr of stocks (in thousands) | 82,828 | 82,804 | 82,762 | 82,626 | 82,327 | 82,514 | - | - |
| Announcement Date | 12/9/21 | 12/1/22 | 11/28/23 | 11/26/24 | 11/26/25 | - | - | - |
1EUR in Million2EUR
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 147.01x | 0.18x | 9.8x | -.--% | 327M | |
| 20.83x | 3.53x | 13.35x | -.--% | 2,883B | |
| 30.05x | 2.12x | 15.47x | 2.89% | 62.19B | |
| 10.67x | 0.1x | 4.07x | 3.67% | 37.51B | |
| -19.41x | 0.61x | 39.8x | -.--% | 27.23B | |
| 8.74x | 0.27x | 7.26x | - | 22B | |
| 78.34x | 6.86x | 36.02x | 0.19% | 17.87B | |
| 17x | 1.44x | 9.86x | 2.95% | 17.11B | |
| 32.96x | 5.06x | 16.44x | -.--% | 16.69B | |
| 37.34x | 2.7x | 18.67x | 0.69% | 16.09B | |
| Average | 36.35x | 2.29x | 17.07x | 1.15% | 310B | |
| Weighted average by Cap. | 20.92x | 3.42x | 13.63x | 0.12% |
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
- ARAMI Stock
- Valuation Aramis Group
Select your edition
All financial news and data tailored to specific country editions
