|
Market Closed -
Euronext Paris
11:55:00 2026-11-04 EST
|
5-day change | 1st Jan Change | ||
| 52.80 EUR | -0.56% |
|
+4.14% | -7.53% |
| 10-29 | French and Benelux stocks-Factors to watch Oct 29 | RE |
| 10-28 | Aubay Société Anonyme Raises Earnings Guidance for the Full Year 2026 | CI |
Company Valuation: Aubay
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 | 674 | - | - |
| Change | - | -21.87% | -14.58% | 5.7% | 25.56% | -8% | - | - |
| Enterprise Value (EV) 1 | 766.9 | 562.9 | 459.1 | 471.5 | 708.1 | 614.6 | 584.6 | 551.6 |
| Change | - | -26.6% | -18.45% | 2.72% | 50.16% | -13.2% | -4.89% | -5.65% |
| P/E | 24.2x | 18.3x | 16.4x | 15.4x | 19.4x | 14.2x | 12.9x | 11.9x |
| PBR | 3.62x | 2.59x | 2.09x | 2.13x | 2.5x | 2.16x | 1.94x | 1.76x |
| PEG | - | 5.92x | -3.37x | 1x | 28.42x | 0.5x | 1.34x | 1.4x |
| Capitalization / Revenue | 1.76x | 1.26x | 1.03x | 1.08x | 1.22x | 0.95x | 0.91x | 0.87x |
| EV / Revenue | 1.63x | 1.1x | 0.86x | 0.87x | 1.18x | 0.87x | 0.79x | 0.71x |
| EV / EBITDA | 13.3x | 9.23x | 8.28x | 8.22x | 11.3x | 8.01x | 7.22x | 6.36x |
| EV / EBIT | 15.4x | 10.6x | 9.69x | 9.51x | 12.9x | 9.03x | 8.12x | 7.18x |
| EV / FCF | 17.1x | 17.9x | 11.5x | 8.88x | 16.6x | 14.1x | 11.1x | 9.21x |
| FCF Yield | 5.84% | 5.6% | 8.69% | 11.3% | 6.02% | 7.07% | 9.02% | 10.9% |
| 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% | 2.82% | 3.01% | 3.2% |
| EPS 2 | 2.59 | 2.67 | 2.54 | 2.93 | 2.95 | 3.75 | 4.11 | 4.46 |
| Distribution rate | 42.5% | 44.9% | 47.2% | 44.4% | 47.5% | 40% | 38.9% | 38.1% |
| Net sales 1 | 470.6 | 513.5 | 534.1 | 540.3 | 601.6 | 708.4 | 742.3 | 778.3 |
| EBITDA 1 | 57.48 | 61.01 | 55.42 | 57.38 | 62.43 | 76.7 | 80.95 | 86.7 |
| EBIT 1 | 49.93 | 53.17 | 47.38 | 49.59 | 54.97 | 68.1 | 71.97 | 76.87 |
| Net income 1 | 34.41 | 35.63 | 33.41 | 37.64 | 38.14 | 47 | 50.97 | 55.07 |
| Net Debt 1 | -60.27 | -83.41 | -92.99 | -112 | -24.54 | -59.37 | -89.43 | -122.4 |
| Reference price 2 | 62.60 | 48.75 | 41.65 | 45.00 | 57.10 | 53.10 | 53.10 | 53.10 |
| Nbr of stocks (in thousands) | 13,214 | 13,258 | 13,254 | 12,966 | 12,830 | 12,693 | - | - |
| Announcement Date | 3/23/22 | 3/22/23 | 3/20/24 | 3/19/25 | 3/18/26 | - | - | - |
1EUR in Million2EUR
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 14.16x | 0.87x | 8.01x | 2.82% | 754M | |
| 25.01x | 4.03x | 14.05x | 2.7% | 236B | |
| 21.27x | 4.51x | 11.06x | 0.78% | 183B | |
| 17.38x | 1.97x | 10.16x | 2.72% | 150B | |
| -117.22x | 16.08x | 88.45x | -.--% | 104B | |
| -471.94x | 33.47x | 137.51x | -.--% | 97.43B | |
| 16.29x | 2.94x | 11.33x | 4.94% | 95.45B | |
| 22.72x | 5.93x | 14.56x | 2.46% | 68.9B | |
| 15.07x | 2.19x | 9.29x | 5.11% | 49.09B | |
| 19.6x | 2.52x | 12.08x | 4.41% | 41.12B | |
| Average | -43.77x | 7.45x | 31.65x | 2.6% | 102.63B | |
| Weighted average by Cap. | -40.03x | 7.71x | 31.68x | 2.21% |
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
- AUB Stock
- Valuation Aubay
Select your edition
All financial news and data tailored to specific country editions
