Valuation Aubay

Stocks

Market Closed - Euronext Paris Other stock markets 11:55:00 2026-08-10 EDT			5-day change	1st Jan Change
56.80 ^EUR	0.00%		+2.16%	-0.53%

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	723.3	-	-
Change	-	-21.87%	-14.58%	5.7%	25.56%	-1.27%	-	-
Enterprise Value (EV) ¹	766.9	562.9	459.1	471.5	708.1	652.6	621.8	581.1
Change	-	-26.6%	-18.45%	2.72%	50.16%	-7.84%	-4.71%	-6.55%
P/E	24.2x	18.3x	16.4x	15.4x	19.4x	15x	13.8x	12.8x
PBR	3.62x	2.59x	2.09x	2.13x	2.5x	2.25x	2.03x	1.84x
PEG	-	5.92x	-3.37x	1x	28.42x	0.5x	1.51x	1.6x
Capitalization / Revenue	1.76x	1.26x	1.03x	1.08x	1.22x	1.03x	0.98x	0.94x
EV / Revenue	1.63x	1.1x	0.86x	0.87x	1.18x	0.93x	0.84x	0.75x
EV / EBITDA	13.3x	9.23x	8.28x	8.22x	11.3x	8.59x	7.72x	6.75x
EV / EBIT	15.4x	10.6x	9.69x	9.51x	12.9x	9.68x	8.72x	7.64x
EV / FCF	17.1x	17.9x	11.5x	8.88x	16.6x	14.5x	11.7x	10.3x
FCF Yield	5.84%	5.6%	8.69%	11.3%	6.02%	6.9%	8.53%	9.68%
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%	2.64%	2.82%	2.99%
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	56.80	56.80	56.80
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	15.05x	0.93x	8.59x	2.64%	836M
IBM	23.55x	3.79x	13.24x	2.85%	224B
SNOWFLAKE INC.	-115.86x	18.44x	106.47x	-.--%	115B
ACCENTURE PLC	13.01x	1.44x	7.55x	3.69%	108B
TATA CONSULTANCY SERVICES LTD.	15.89x	2.91x	10.99x	5.17%	93.24B
RELX PLC	20.57x	5.38x	13.22x	2.77%	61.92B
INFOSYS LIMITED	15.39x	2.25x	9.54x	5.07%	50B
NEC CORPORATION	21.69x	1.61x	10.15x	0.88%	40.89B
FUJITSU LIMITED	20.74x	1.69x	10.38x	1.41%	40.43B
HCL TECHNOLOGIES LIMITED	18.48x	2.37x	11.38x	4.68%	38.57B
Average	4.85x	4.08x	20.15x	2.92%	77.15B
Weighted average by Cap.	-0.82x	5.26x	25.36x	2.87%