Valuation Aubay

Stocks

Market Closed - Euronext Paris 11:55:00 2026-10-23 EDT			5-day change	1st Jan Change
48.85 ^EUR	-1.41%		-1.71%	-14.45%

09-29	Aubay Société Anonyme Reports Earnings Results for the Half Year Ended June 30, 2026	CI
09-17	French and Benelux stocks-Factors to watch on September 17	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	620	-	-
Change	-	-21.87%	-14.58%	5.7%	25.56%	-15.36%	-	-
Enterprise Value (EV) ¹	766.9	562.9	459.1	471.5	708.1	556.6	526.2	493.5
Change	-	-26.6%	-18.45%	2.72%	50.16%	-21.39%	-5.47%	-6.21%
P/E	24.2x	18.3x	16.4x	15.4x	19.4x	13.1x	11.9x	11x
PBR	3.62x	2.59x	2.09x	2.13x	2.5x	1.93x	1.75x	1.58x
PEG	-	5.92x	-3.37x	1x	28.42x	0.5x	1.22x	1.32x
Capitalization / Revenue	1.76x	1.26x	1.03x	1.08x	1.22x	0.88x	0.84x	0.8x
EV / Revenue	1.63x	1.1x	0.86x	0.87x	1.18x	0.79x	0.71x	0.64x
EV / EBITDA	13.3x	9.23x	8.28x	8.22x	11.3x	7.33x	6.54x	5.73x
EV / EBIT	15.4x	10.6x	9.69x	9.51x	12.9x	8.26x	7.37x	6.47x
EV / FCF	17.1x	17.9x	11.5x	8.88x	16.6x	12.6x	10x	8.86x
FCF Yield	5.84%	5.6%	8.69%	11.3%	6.02%	7.96%	10%	11.3%
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%	3.07%	3.28%	3.48%
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	48.85	48.85	48.85
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

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	13.28x	0.8x	7.45x	3.03%	705M
IBM	25.22x	4.05x	14.08x	2.68%	238B
SALESFORCE, INC.	23.95x	5.01x	12.28x	0.69%	206B
ACCENTURE PLC	17.66x	2.01x	10.33x	2.68%	153B
SNOWFLAKE INC.	-123.59x	17.14x	94.25x	-.--%	111B
CLOUDFLARE, INC.	-523.76x	37.2x	152.79x	-.--%	108B
TATA CONSULTANCY SERVICES LTD.	16.35x	2.95x	11.37x	4.92%	95.75B
RELX PLC	23.33x	6.05x	14.86x	2.4%	70.41B
FUJITSU LIMITED	25.59x	2.13x	13.49x	1.22%	50.46B
INFOSYS LIMITED	15.09x	2.2x	9.35x	5.16%	49.32B
Average	-48.69x	7.95x	34.03x	2.28%	108.18B
Weighted average by Cap.	-47.54x	8.45x	34.83x	1.99%