Company Valuation: Burelle SA

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 1,395 1,139 829.1 694.1 557.4 729.2
Change - -18.34% -27.23% -16.28% -19.69% 30.82%
Enterprise Value (EV) 1 2,270 2,108 2,653 2,415 2,324 2,301
Change - -7.14% 25.85% -8.97% -3.76% -1%
P/E -12x 12.7x 6.57x 6.25x 4.86x 6.03x
PBR 0.98x 0.75x 0.56x 0.45x 0.34x 0.43x
PEG - -0x 0.2x -0.5x 1.42x 1.12x
Capitalization / Revenue 0.2x 0.16x 0.1x 0.07x 0.05x 0.07x
EV / Revenue 0.32x 0.29x 0.31x 0.23x 0.22x 0.22x
EV / EBITDA 6.4x 4.12x 4.59x 3.82x 3.51x 3.24x
EV / EBIT 30x 8.64x 9.06x 6.86x 6.05x 5.3x
EV / FCF 18x 8.89x 21.3x 9.42x 9.26x 11.3x
FCF Yield 5.55% 11.2% 4.7% 10.6% 10.8% 8.85%
Dividend per Share 2 15 15 16 16 16 17
Rate of return 1.88% 2.31% 3.38% 4.04% 5.03% 4.09%
EPS 2 -66.1 51.1 71.98 63.32 65.49 69.03
Distribution rate -22.7% 29.4% 22.2% 25.3% 24.4% 24.6%
Net sales 1 7,085 7,245 8,549 10,328 10,501 10,232
EBITDA 1 354.6 511.2 577.7 632.4 662 711
EBIT 1 75.7 243.9 292.8 352.1 384 434
Net income 1 -115.9 89.58 126.2 111 115 121
Net Debt 1 874.8 968.7 1,824 1,721 1,767 1,572
Reference price 2 796.00 650.00 473.00 396.00 318.00 416.00
Nbr of stocks (in thousands) 1,753 1,753 1,753 1,753 1,753 1,753
Announcement Date 4/23/21 4/25/22 4/25/23 4/19/24 4/11/25 4/10/26
1EUR in Million2EUR
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 632M
18.49x2.02x11.06x1.59% 72.41B
20.04x1.37x10.56x1.85% 45.52B
11.97x0.56x4.91x3.98% 29.11B
7.81x0.46x5.91x1.93% 23.62B
14.7x2.66x9.15x4.15% 20.67B
20.55x0.89x10.77x3.22% 18.15B
29.51x1.17x12.4x0.62% 17.68B
10.34x0.49x4.75x3.08% 17.05B
13.16x1.34x6.97x4.09% 15.59B
Average 16.28x 1.22x 8.50x 2.73% 26.04B
Weighted average by Cap. 16.80x 1.37x 9.07x 2.44%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Burelle SA

Historical PBR trend

Valuation ratios - PBR - Burelle SA

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Burelle SA

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Burelle SA

  1. Stock Market
  2. Stocks
  3. BUR Stock
  4. Valuation Burelle SA