Company Valuation: Bastide Le Confort Médical

Data adjusted to current consolidation scope
Fiscal Period: June 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 347 258 208.9 134.1 232.1 145.3 - -
Change - -25.65% -19.05% -35.8% 73.08% -37.4% - -
Enterprise Value (EV) 1 670.9 655.1 523.4 449.3 623 394.3 393.3 391.3
Change - -2.36% -20.1% -14.16% 38.66% -36.71% -0.25% -0.51%
P/E 26x 19x 18.8x -151x 447x 11.5x 11.4x 9.29x
PBR 4.29x 3.04x 2.43x 1.69x 3.44x - - -
PEG - 11.59x -1x 1x -3x 0x 9.69x 0.4x
Capitalization / Revenue 0.78x 0.55x 0.41x 0.25x 0.47x 0.29x 0.29x 0.28x
EV / Revenue 1.51x 1.4x 1.03x 0.85x 1.27x 0.78x 0.79x 0.74x
EV / EBITDA 7.6x 6.9x 5.15x 4.18x 5.98x 3.7x 3.76x 3.51x
EV / EBIT 18.1x 16.8x 12.2x 10x 14.1x 8.53x 8.68x 8.12x
EV / FCF 24.1x 183x 10.1x 12x 14.9x 16.4x 15.6x 15.2x
FCF Yield 4.15% 0.55% 9.94% 8.3% 6.7% 6.09% 6.41% 6.59%
Dividend per Share 2 0.27 - - - - - - -
Rate of return 0.57% - - - - - - -
EPS 2 1.83 1.86 1.52 -0.12 0.07 1.7 1.72 2.11
Distribution rate 14.8% - - - - - - -
Net sales 1 444.1 468.3 508 529.8 491.2 507 499 528
EBITDA 1 88.3 95 101.6 107.6 104.2 106.6 104.7 111.5
EBIT 1 36.98 38.9 42.79 44.9 44.2 46.2 45.3 48.2
Net income 1 13.45 13.68 12.05 -0.9 0.528 12.7 12.9 15.8
Net Debt 1 323.9 397.1 314.6 315.2 390.9 249 248 246
Reference price 2 47.50 35.30 28.60 18.10 31.30 19.60 19.60 19.60
Nbr of stocks (in thousands) 7,306 7,309 7,303 7,408 7,415 7,412 - -
Announcement Date 10/18/21 10/18/22 10/18/23 10/23/24 10/22/25 - - -
1EUR in Million2EUR
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
11.53x0.78x3.7x-.--% 164M
12.58x0.39x8.14x3.08% 111B
14.42x1.81x9.05x0.73% 92.38B
-290x19.96x-345.46x-.--% 59.15B
13.32x1.47x8.86x2.68% 27.66B
22.96x2.57x13x1.42% 25.75B
22.14x2.05x11.72x0.94% 25.02B
30.79x5.56x23.09x2.27% 20.85B
7.85x1.42x6.45x-.--% 20.82B
30.49x2.86x12.85x1.47% 16.87B
Average -12.39x 3.89x -24.86x 1.26% 39.93B
Weighted average by Cap. -29.04x 4.36x -42.56x 1.54%

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

  1. Stock Market
  2. Stocks
  3. BLC Stock
  4. Valuation Bastide Le Confort Médical