|
Market Closed -
Euronext Paris
11:55:00 2026-10-19 EDT
|
5-day change | 1st Jan Change | ||
| 3.420 EUR | -2.29% |
|
+5.72% | -26.13% |
| 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 | 282.2 | - | - |
| Change | - | -75.76% | -1.96% | 47.85% | -6.93% | -41% | - | - |
| Enterprise Value (EV) 1 | 1,376 | 386.8 | 544.2 | 692.2 | 590.2 | 390.7 | 369 | 327.5 |
| Change | - | -71.88% | 40.7% | 27.2% | -14.74% | -33.81% | -5.54% | -11.25% |
| P/E | -84.1x | -5.79x | -10.8x | 102x | 24.2x | 140x | 21x | 12.2x |
| PBR | 5.36x | 1.63x | 1.92x | 2.71x | 2.34x | 1.35x | 1.25x | 1.12x |
| 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 | 0.11x |
| EV / Revenue | 1.09x | 0.22x | 0.28x | 0.31x | 0.25x | 0.17x | 0.15x | 0.13x |
| EV / EBITDA | 37x | -36.3x | 56.4x | 13.7x | 8.7x | 9.46x | 6.21x | 4.21x |
| EV / EBIT | 61.3x | -11.5x | -23.8x | 45.6x | 17.4x | 36.9x | 13.3x | 7.17x |
| EV / FCF | -30.2x | -4.09x | 27.1x | 17.2x | 7.89x | 14.5x | 10.3x | 6.82x |
| FCF Yield | -3.31% | -24.5% | 3.69% | 5.82% | 12.7% | 6.91% | 9.76% | 14.7% |
| Dividend per Share 2 | - | - | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - | - | - |
| EPS 2 | -0.21 | -0.74 | -0.39 | 0.061 | 0.24 | 0.0244 | 0.1625 | 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 | 14.12 | 25.17 |
| Net Debt 1 | -87.15 | 32.21 | 196.6 | 178.3 | 111.9 | 108.5 | 86.82 | 45.31 |
| Reference price 2 | 17.660 | 4.282 | 4.200 | 6.220 | 5.810 | 3.420 | 3.420 | 3.420 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 143.33x | 0.18x | 9.62x | -.--% | 325M | |
| 19.38x | 3.28x | 12.52x | -.--% | 2,697B | |
| 29x | 2.07x | 15.06x | 2.99% | 62.65B | |
| 10.25x | 0.09x | 3.77x | 3.81% | 36.3B | |
| -26.82x | 0.59x | 34.42x | -.--% | 25.65B | |
| 18.21x | 0.24x | 6.63x | - | 20.11B | |
| 16.62x | 1.47x | 9.95x | 2.94% | 17.44B | |
| 72.85x | 6.45x | 34.37x | 0.17% | 16.62B | |
| 36.3x | 2.62x | 18.12x | 0.71% | 15.84B | |
| -1587.45x | 1.19x | 18.56x | 0.01% | 14.69B | |
| Average | -126.83x | 1.82x | 16.30x | 1.18% | 290.62B | |
| Weighted average by Cap. | 11.33x | 3.16x | 12.79x | 0.14% |
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
