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 (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - - 764M
23.37x1.57x12.17x1.61% 49.87B
17.79x0.74x5.44x3.28% 35.81B
12.02x0.64x5.35x3.79% 32.22B
10.33x0.63x8.21x1.43% 28.98B
12.79x2.32x8.16x4.57% 18.96B
10.62x0.5x4.89x3.08% 17.53B
12.19x1.06x6.05x4.12% 16.66B
27.48x1.1x11.53x0.59% 15.81B
31.01x2.87x17.09x0.99% 14.7B
Average 17.51x 1.27x 8.76x 2.6% 23.13B
Weighted average by Cap. 17.40x 1.19x 8.62x 2.58%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

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