Valuation Bénéteau

Stocks

Real-time Euronext Paris 08:01:26 2026-11-13 EST			5-day change	1st Jan Change
5.200 ^EUR	+1.36%		+2.16%	-37.39%

09-25	Beneteau at a low ebb, gives back the previous day's gains
09-24	Beneteau rides an upward wave after results

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	1,161	1,141	1,015	711.2	667.8	406.8	-	-
Change	-	-1.74%	-11.03%	-29.95%	-6.11%	-39.08%	-	-
Enterprise Value (EV) ¹	938.8	929.9	768.2	354	419.9	182.7	172.4	153.8
Change	-	-0.95%	-17.38%	-53.92%	18.6%	-56.49%	-5.64%	-10.77%
P/E	16x	11.3x	5.6x	7.87x	-15.7x	-47.3x	15.4x	9.99x
PBR	1.84x	1.71x	1.18x	0.8x	0.92x	0.6x	0.59x	0.57x
PEG	-	0.3x	0.1x	-0.2x	0x	0.6x	-0x	0.2x
Capitalization / Revenue	0.95x	0.76x	0.69x	0.69x	0.79x	0.46x	0.44x	0.41x
EV / Revenue	0.77x	0.62x	0.52x	0.34x	0.49x	0.21x	0.19x	0.15x
EV / EBITDA	5.17x	4.06x	2.93x	2.6x	11.8x	2.46x	1.73x	1.24x
EV / EBIT	9.8x	6.01x	3.72x	4.66x	-19.5x	13.6x	5.48x	2.94x
EV / FCF	5.33x	32.9x	9.37x	186x	34.1x	-23.8x	7.27x	5.13x
FCF Yield	18.8%	3.04%	10.7%	0.54%	2.93%	-4.2%	13.7%	19.5%
Dividend per Share ²	0.3	0.42	0.73	1.43	0.2	0.1655	0.183	0.2336
Rate of return	2.11%	2.97%	5.85%	16.2%	2.41%	3.23%	3.57%	4.55%
EPS ²	0.89	1.25	2.23	1.12	-0.53	-0.1086	0.3322	0.5133
Distribution rate	33.7%	33.6%	32.7%	128%	-37.7%	-152%	55.1%	45.5%
Net sales ¹	1,227	1,508	1,465	1,034	848.6	875.2	928.4	999.4
EBITDA ¹	181.6	229.2	262.4	136.3	35.5	74.26	99.87	124
EBIT ¹	95.8	154.7	206.8	75.9	-21.56	13.41	31.45	52.39
Net income ¹	73.4	103.1	185	92.9	-42.95	8.566	26.75	42.18
Net Debt ¹	-222.4	-211.2	-247	-357.2	-247.9	-224.2	-234.5	-253
Reference price ²	14.240	14.140	12.480	8.820	8.305	5.130	5.130	5.130
Nbr of stocks (in thousands)	81,546	80,698	81,350	80,638	80,408	79,305	-	-
Announcement Date	3/17/22	3/22/23	3/19/24	3/20/25	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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
BÉNÉTEAU	-47.25x	0.21x	2.46x	3.23%	450M
SHIMANO INC.	35.07x	2.72x	16.07x	1.7%	11.22B
ATHER ENERGY LIMITED	-255.81x	11.64x	-873.92x	-	8.11B
POOL CORPORATION	19.67x	1.63x	13.65x	2.4%	7.65B
BRUNSWICK CORPORATION	20.37x	1.12x	9.01x	2.32%	4.91B
ACUSHNET HOLDINGS CORP.	21.41x	2.08x	11.86x	1.14%	4.66B
BRP INC.	35.72x	0.92x	8.34x	1.08%	4.51B
FLUIDRA, S.A.	20.75x	2.09x	8.96x	3.49%	4.08B
THOR INDUSTRIES, INC.	21.14x	0.46x	8.1x	2.76%	3.99B
NINEBOT LIMITED	16.5x	0.6x	7.19x	3.47%	3.65B
Average	-11.24x	2.35x	-78.83x	2.4%	5B
Weighted average by Cap.	-18.07x	3.18x	-123.41x	2.18%