Valuation Bouygues SA London S.E.

Stocks

Market Closed - London S.E. 11:30:00 2026-08-18 EDT			5-day change	1st Jan Change
46.68 ^EUR	-1.24%		-1.38%	+5.19%

08-10	ETS wins an €895,000 contract from Equans Italia	AN
08-07	The enigmatic Mr Warsh, the labour market and interest rates

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	12,045	10,501	12,914	10,758	16,943	18,005	-	-
Change	-	-12.82%	22.98%	-16.69%	57.49%	6.27%	-	-
Enterprise Value (EV) ¹	12,986	17,941	19,165	16,824	21,147	22,689	21,540	20,431
Change	-	38.16%	6.82%	-12.21%	25.69%	7.29%	-5.07%	-5.15%
P/E	10.7x	11x	12.3x	10.2x	14.9x	14.6x	12.4x	10.8x
PBR	1.08x	-	1.03x	0.85x	-	1.33x	1.23x	1.22x
PEG	-	-0.8x	1.43x	9.42x	2.32x	1.95x	0.7x	0.7x
Capitalization / Revenue	0.32x	0.24x	0.23x	0.19x	0.3x	0.32x	0.31x	0.3x
EV / Revenue	0.35x	0.4x	0.34x	0.3x	0.37x	0.4x	0.37x	0.34x
EV / EBITDA	3.54x	4.56x	4.22x	3.55x	4.13x	4.41x	4x	3.61x
EV / EBIT	7.67x	9.14x	8.3x	6.9x	8.28x	8.72x	7.7x	6.7x
EV / FCF	11.5x	-	5.88x	6.32x	7.09x	15x	11x	9.18x
FCF Yield	8.7%	-	17%	15.8%	14.1%	6.65%	9.1%	10.9%
Dividend per Share ²	1.8	-	1.9	2	-	2.131	2.189	2.247
Rate of return	5.72%	-	5.57%	7.01%	-	4.57%	4.69%	4.82%
EPS ²	2.95	2.55	2.77	2.8	2.98	3.204	3.776	4.33
Distribution rate	61%	-	68.6%	71.4%	-	66.5%	58%	51.9%
Net sales ¹	37,589	44,322	56,017	56,752	56,877	56,725	58,085	59,552
EBITDA ¹	3,667	3,936	4,545	4,737	5,124	5,145	5,379	5,665
EBIT ¹	1,693	1,962	2,308	2,438	2,555	2,603	2,798	3,051
Net income ¹	1,125	973	1,040	1,058	1,138	1,228	1,448	1,663
Net Debt ¹	941	7,440	6,251	6,066	4,204	4,684	3,535	2,426
Reference price ²	31.49	28.04	34.12	28.54	44.35	46.65	46.65	46.65
Nbr of stocks (in thousands)	382,487	374,485	378,482	376,949	382,019	385,957	-	-
Announcement Date	2/24/22	2/23/23	2/27/24	3/6/25	2/26/26	-	-	-

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.($)
QUANTA SERVICES, INC.	63.05x	2.86x	27.37x	0.06%	109B
VINCI	13.2x	1.12x	6.11x	4.43%	76.99B
COMFORT SYSTEMS USA, INC.	38.82x	4.91x	26.64x	0.17%	66.1B
LARSEN & TOUBRO LIMITED	27.29x	2.09x	20.49x	1.11%	58.65B
FERROVIAL N.V.	56.72x	4.51x	28.53x	1.59%	45.96B
HOCHTIEF AG	30.46x	0.75x	12.43x	2.03%	38.19B
EMCOR GROUP, INC.	26.33x	1.81x	16.66x	0.18%	38.05B
ACS, ACTIVIDADES DE CONSTRUCCIÓN Y SERVICIOS, S.A.	25.39x	0.52x	8.21x	2.32%	34.89B
CHINA STATE CONSTRUCTION ENGINEERING CORPORATION LIMITED	4.44x	0.3x	5.96x	6.34%	26.73B
Average	31.74x	2.10x	16.93x	2.03%	54.91B
Weighted average by Cap.	36.03x	2.38x	18.76x	1.68%