Company Valuation: Bureau Veritas SA

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 13,190 11,135 10,375 13,129 12,057 12,935 - -
Change - -15.59% -6.82% 26.55% -8.17% 7.29% - -
Enterprise Value (EV) 1 14,242 12,110 11,311 14,356 13,310 14,724 14,282 14,061
Change - -14.97% -6.59% 26.91% -7.28% 10.62% -3% -1.55%
P/E 31.7x 24.1x 20.8x 23.5x 20.7x 21.9x 19.6x 17.9x
PBR 8.06x 5.77x 5.35x 6.7x 7.08x 7.46x 6.41x 5.87x
PEG - 2.2x 2.65x 1.7x 4.31x 10.74x 1.6x 1.91x
Capitalization / Revenue 2.65x 1.97x 1.77x 2.1x 1.86x 1.97x 1.86x 1.75x
EV / Revenue 2.86x 2.14x 1.93x 2.3x 2.06x 2.24x 2.05x 1.9x
EV / EBITDA 14.1x 10.7x 9.71x 11.6x 10.3x 11.1x 9.89x 9.05x
EV / EBIT 17.8x 13.4x 12.2x 14.4x 12.6x 13.5x 12x 11x
EV / FCF 21.1x 17.1x 17.2x 17x 16.1x 20x 16.5x 16.8x
FCF Yield 4.75% 5.86% 5.83% 5.87% 6.19% 4.99% 6.08% 5.95%
Dividend per Share 2 0.53 0.77 0.83 0.9 0.92 0.9841 1.079 1.166
Rate of return 1.82% 3.13% 3.63% 3.07% 3.38% 3.36% 3.68% 3.98%
EPS 2 0.92 1.02 1.1 1.25 1.31 1.337 1.497 1.638
Distribution rate 57.6% 75.5% 75.5% 72% 70.2% 73.6% 72% 71.2%
Net sales 1 4,981 5,651 5,868 6,241 6,466 6,560 6,963 7,410
EBITDA 1 1,013 1,134 1,165 1,236 1,289 1,326 1,445 1,553
EBIT 1 801.8 902.1 930.2 996.2 1,053 1,093 1,188 1,275
Net income 1 420.9 466.7 503.7 569.4 588 587.6 667.3 725.4
Net Debt 1 1,051 975.3 936.2 1,226 1,253 1,788 1,347 1,126
Reference price 2 29.18 24.61 22.87 29.34 27.18 29.30 29.30 29.30
Nbr of stocks (in thousands) 452,037 452,445 453,664 447,493 443,585 441,476 - -
Announcement Date 2/24/22 2/23/23 2/22/24 2/25/25 2/25/26 - - -
1EUR in Million2EUR
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
21.75x2.23x11.03x3.38% 14.33B
32.77x16.89x24.01x0.66% 763B
39.56x7.19x25.53x0.91% 86.59B
24.78x4.92x10.71x0.66% 74.22B
-81.39x18.18x44.09x-.--% 47.14B
11.23x1.46x7.23x0.99% 47.31B
44.55x1.71x9.59x-.--% 46.52B
21.52x3.62x8.59x1.47% 34.55B
19.95x6.1x11.7x-.--% 26.13B
10.19x2.64x6.36x-.--% 25.78B
Average 14.49x 6.49x 15.88x 0.81% 116.6B
Weighted average by Cap. 26.49x 13.10x 21.55x 0.67%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Bureau Veritas SA

Historical PBR trend

Valuation ratios - PBR - Bureau Veritas SA

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Bureau Veritas SA

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Bureau Veritas SA


Year-on-year evolution of the Yield

Valuation ratios - Yield - Bureau Veritas SA
  1. Stock Market
  2. Stocks
  3. BVI Stock
  4. Valuation Bureau Veritas SA