|
Real-time
Euronext Paris
10:06:47 2026-09-22 EDT
|
5-day change | 1st Jan Change | ||
| 15.00 EUR | 0.00% |
|
-1.32% | -11.76% |
| 07-30 | Carmila S.A., H1 2026 Earnings Call, Jul 30, 2026 | |
| 07-29 | Carmila S.A. Raises Earnings Guidance for the Year 2026 | CI |
Company Valuation: Carmila
Data adjusted to current consolidation scope
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 1,675 | 2,016 | 1,917 | 2,215 | 2,250 | 2,078 | 2,078 | - |
| Change | - | 20.37% | -4.91% | 15.58% | 1.58% | -7.64% | 0% | - |
| Enterprise Value (EV) 1 | 4,010 | 4,391 | 4,170 | 4,410 | 4,853 | 4,989 | 4,646 | 4,779 |
| Change | - | 9.49% | -5.02% | 5.75% | 10.03% | 2.81% | 0.11% | 2.86% |
| P/E | -8.28x | 10.4x | 8.78x | 779x | 7.25x | 12.9x | 6.86x | 7.55x |
| PBR | 0.51x | 0.6x | - | - | - | 0.7x | 0.54x | 0.52x |
| PEG | - | -0x | 0.6x | -7.9x | 0x | -0.3x | 0.76x | -0.83x |
| Capitalization / Revenue | 4.79x | 5.73x | 5.37x | 6.01x | 5.57x | 5.51x | 4.69x | 4.54x |
| EV / Revenue | 11.5x | 12.5x | 11.7x | 12x | 12x | 11.5x | 10.5x | 10.4x |
| EV / EBITDA | 18.2x | 18.4x | 14.5x | 15.1x | 15.5x | 14.5x | 13.2x | 13.1x |
| EV / EBIT | 19x | 18.5x | 14x | 51.8x | 11.6x | 15.8x | 13.2x | 13.2x |
| EV / FCF | 24x | 22.7x | - | 21x | 72.4x | 16.9x | 18.7x | 17.6x |
| FCF Yield | 4.17% | 4.4% | - | 4.76% | 1.38% | 5.93% | 5.36% | 5.67% |
| Dividend per Share 2 | 1 | 1 | 1.17 | 1.2 | 1.25 | 1.347 | 1.4 | 1.452 |
| Rate of return | 8.49% | 7.22% | 8.77% | 7.7% | 7.8% | 8.98% | 9.33% | 9.68% |
| EPS 2 | -1.423 | 1.33 | 1.52 | 0.02 | 2.21 | 1.32 | 2.187 | 1.987 |
| Distribution rate | -70.3% | 75.2% | 77% | 6,000% | 56.6% | 67.2% | 64% | 73.1% |
| Net sales 1 | 349.7 | 351.8 | 357 | 368.6 | 404.1 | 434.4 | 443.4 | 458.2 |
| EBITDA 1 | 220.2 | 238.8 | 287.2 | 292.4 | 313.8 | 344.5 | 351.1 | 365.2 |
| EBIT 1 | 211.5 | 237.5 | 297.8 | 85.1 | 420 | 314.8 | 351.3 | 360.9 |
| Net income 1 | -198.8 | 192.1 | 219.3 | 2.778 | 313.8 | 185.5 | 325.2 | 293.1 |
| Net Debt 1 | 2,335 | 2,375 | 2,254 | 2,195 | 2,602 | 2,594 | 2,568 | 2,701 |
| Reference price 2 | 11.78 | 13.86 | 13.34 | 15.58 | 16.02 | 15.00 | 15.00 | 15.00 |
| Nbr of stocks (in thousands) | 142,170 | 145,445 | 143,697 | 142,202 | 140,476 | 138,562 | 138,562 | - |
| Announcement Date | 2/17/21 | 2/16/22 | 2/15/23 | 3/18/24 | 2/11/25 | 2/18/26 | - | - |
1EUR in Million2EUR
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 7.48x | 10.5x | 13.32x | 8.98% | 2.38B | |
| 32.25x | 14.06x | 17.87x | 4.39% | 66.32B | |
| 26.83x | 10.63x | 14.42x | 4.77% | 15.12B | |
| 29.37x | 11.17x | 16.23x | 4.16% | 13.32B | |
| 15.02x | 10.93x | 15.88x | 6.68% | 12.39B | |
| 24.16x | 9.65x | 14.35x | 4.42% | 8.62B | |
| 35.61x | 14.71x | 17.77x | 4.72% | 8.4B | |
| 20.2x | 13.29x | 14.58x | 5.86% | 7.99B | |
| 14.38x | 14.5x | 15.74x | 5.9% | 7.57B | |
| 10.19x | 7.85x | 10.55x | 8.87% | 6.53B | |
| Average | 21.55x | 11.73x | 15.07x | 5.88% | 14.87B | |
| Weighted average by Cap. | 26.80x | 12.62x | 16.32x | 5.05% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- CARM Stock
- Valuation Carmila
Select your edition
All financial news and data tailored to specific country editions
