|
Market Closed -
Börse Stuttgart
15:46:04 2026-09-18 EDT
|
5-day change | 1st Jan Change | ||
| 50.30 EUR | +2.76% |
|
-3.82% | -7.71% |
| 09-17 | French and Benelux stocks-Factors to watch on September 17 | RE |
| 07-24 | Invest Securities Reiterates Its Buy Rating on Aubay |  |
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 | 652 | - | - |
| Change | - | -21.87% | -14.58% | 5.7% | 25.56% | -11% | - | - |
| Enterprise Value (EV) 1 | 766.9 | 562.9 | 459.1 | 471.5 | 708.1 | 588.6 | 558.1 | 525.5 |
| Change | - | -26.6% | -18.45% | 2.72% | 50.16% | -16.88% | -5.17% | -5.85% |
| P/E | 24.2x | 18.3x | 16.4x | 15.4x | 19.4x | 13.7x | 12.5x | 11.5x |
| PBR | 3.62x | 2.59x | 2.09x | 2.13x | 2.5x | 2.03x | 1.83x | 1.66x |
| PEG | - | 5.92x | -3.37x | 1x | 28.42x | 0.5x | 1.28x | 1.39x |
| Capitalization / Revenue | 1.76x | 1.26x | 1.03x | 1.08x | 1.22x | 0.93x | 0.88x | 0.84x |
| EV / Revenue | 1.63x | 1.1x | 0.86x | 0.87x | 1.18x | 0.84x | 0.76x | 0.68x |
| EV / EBITDA | 13.3x | 9.23x | 8.28x | 8.22x | 11.3x | 7.75x | 6.93x | 6.1x |
| EV / EBIT | 15.4x | 10.6x | 9.69x | 9.51x | 12.9x | 8.74x | 7.82x | 6.89x |
| EV / FCF | 17.1x | 17.9x | 11.5x | 8.88x | 16.6x | 13.3x | 10.6x | 9.43x |
| FCF Yield | 5.84% | 5.6% | 8.69% | 11.3% | 6.02% | 7.53% | 9.43% | 10.6% |
| 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% | 2.93% | 3.13% | 3.32% |
| EPS 2 | 2.59 | 2.67 | 2.54 | 2.93 | 2.95 | 3.73 | 4.095 | 4.435 |
| Distribution rate | 42.5% | 44.9% | 47.2% | 44.4% | 47.5% | 40.2% | 39.1% | 38.3% |
| Net sales 1 | 470.6 | 513.5 | 534.1 | 540.3 | 601.6 | 703.2 | 737.1 | 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 | 67.37 | 71.4 | 76.23 |
| Net income 1 | 34.41 | 35.63 | 33.41 | 37.64 | 38.14 | 46.77 | 50.77 | 54.83 |
| Net Debt 1 | -60.27 | -83.41 | -92.99 | -112 | -24.54 | -63.43 | -93.87 | -126.5 |
| Reference price 2 | 62.60 | 48.75 | 41.65 | 45.00 | 57.10 | 51.20 | 51.20 | 51.20 |
| 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
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 22.54x | 3.69x | 12.88x | 2.95% | 216B | |
| -130.35x | 18.18x | 100.79x | -.--% | 117B | |
| 13.46x | 1.48x | 7.8x | 3.56% | 111B | |
| 13.63x | 2.48x | 9.35x | 6.03% | 79.37B | |
| 19.51x | 5.17x | 12.71x | 2.91% | 58.38B | |
| 13.79x | 1.99x | 8.45x | 5.65% | 44.37B | |
| 22.36x | 1.83x | 11.42x | 1.31% | 43.97B | |
| 21.06x | 1.6x | 10.17x | 0.89% | 40.66B | |
| 17.22x | 2.17x | 10.3x | 5.08% | 35.23B | |
| Average | 1.47x | 4.29x | 20.43x | 3.15% | 82.93B | |
| Weighted average by Cap. | -4.86x | 5.23x | 24.92x | 2.95% |
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
- BAQ Stock
- Valuation Aubay
Select your edition
All financial news and data tailored to specific country editions
