Valuation Aubay

Stocks

Market Closed - Euronext Paris Other stock markets 11:55:00 2026-08-03 EDT			5-day change	1st Jan Change
55.60 ^EUR	+0.72%		+1.28%	-2.63%

07-24	Invest Securities Reiterates Its Buy Rating on Aubay
07-24	French and Benelux stocks-Factors to watch	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	827.2	646.3	552	583.5	732.6	708	-	-
Change	-	-21.87%	-14.58%	5.7%	25.56%	-3.35%	-	-
Enterprise Value (EV) ¹	766.9	562.9	459.1	471.5	708.1	637.3	606.5	565.8
Change	-	-26.6%	-18.45%	2.72%	50.16%	-9.99%	-4.83%	-6.72%
P/E	24.2x	18.3x	16.4x	15.4x	19.4x	14.7x	13.5x	12.5x
PBR	3.62x	2.59x	2.09x	2.13x	2.5x	2.2x	1.99x	1.8x
PEG	-	5.92x	-3.37x	1x	28.42x	0.5x	1.48x	1.56x
Capitalization / Revenue	1.76x	1.26x	1.03x	1.08x	1.22x	1.01x	0.96x	0.92x
EV / Revenue	1.63x	1.1x	0.86x	0.87x	1.18x	0.91x	0.82x	0.73x
EV / EBITDA	13.3x	9.23x	8.28x	8.22x	11.3x	8.39x	7.53x	6.57x
EV / EBIT	15.4x	10.6x	9.69x	9.51x	12.9x	9.46x	8.51x	7.44x
EV / FCF	17.1x	17.9x	11.5x	8.88x	16.6x	14.2x	11.4x	10.1x
FCF Yield	5.84%	5.6%	8.69%	11.3%	6.02%	7.06%	8.75%	9.94%
Dividend per Share ²	1.1	1.2	1.2	1.3	1.4	1.5	1.6	1.7
Rate of return	1.76%	2.46%	2.88%	2.89%	2.45%	2.7%	2.88%	3.06%
EPS ²	2.59	2.67	2.54	2.93	2.95	3.775	4.12	4.45
Distribution rate	42.5%	44.9%	47.2%	44.4%	47.5%	39.7%	38.8%	38.2%
Net sales ¹	470.6	513.5	534.1	540.3	601.6	703	737.3	773.1
EBITDA ¹	57.48	61.01	55.42	57.38	62.43	75.95	80.5	86.15
EBIT ¹	49.93	53.17	47.38	49.59	54.97	67.4	71.3	76.03
Net income ¹	34.41	35.63	33.41	37.64	38.14	47.4	51.1	55.07
Net Debt ¹	-60.27	-83.41	-92.99	-112	-24.54	-70.73	-101.5	-142.2
Reference price ²	62.60	48.75	41.65	45.00	57.10	55.60	55.60	55.60
Nbr of stocks (in thousands)	13,214	13,258	13,254	12,966	12,830	12,734	-	-
Announcement Date	3/23/22	3/22/23	3/20/24	3/19/25	3/18/26	-	-	-

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.($)
AUBAY	14.62x	0.9x	8.32x	2.72%	809M
IBM	22.19x	3.61x	12.6x	3.02%	211B
SNOWFLAKE INC.	-102.81x	16.32x	94.23x	-.--%	102B
ACCENTURE PLC	12.28x	1.36x	7.12x	3.91%	102B
TATA CONSULTANCY SERVICES LTD.	15.34x	2.8x	10.59x	5.36%	89.66B
RELX PLC	20.46x	5.35x	13.13x	2.8%	61.3B
INFOSYS LIMITED	14.8x	2.16x	9.15x	5.28%	47.94B
FUJITSU LIMITED	20.64x	1.69x	10.33x	1.42%	39.83B
NEC CORPORATION	21.15x	1.56x	9.88x	0.9%	39.45B
HCL TECHNOLOGIES LIMITED	18.35x	2.36x	11.29x	4.71%	38.18B
Average	5.70x	3.81x	18.67x	3.01%	73.11B
Weighted average by Cap.	1.61x	4.73x	22.42x	3.03%