Valuation Cegedim London S.E.

Stocks

Market Closed - London S.E. Other stock markets 09:07:31 2025-04-29 EDT			5-day change	1st Jan Change
12.15 ^EUR	-56.91%		+4.20%	-9.33%

06-10	TP ICAP initiates coverage of Cegedim with a 'buy' rating
05-28	Cegedim Business Services secures renewal of accreditation and certification

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	331.1	198.9	243.6	174.8	186.6	157.4	-	-
Change	-	-39.93%	22.47%	-28.22%	6.71%	-15.65%	-	-
Enterprise Value (EV) ¹	582.4	427.9	482.1	359.3	418.8	335.5	307.1	265.9
Change	-	-26.53%	12.65%	-25.46%	16.55%	-19.89%	-8.46%	-13.42%
P/E	12.6x	14.6x	-35.7x	-11.6x	19.4x	7.8x	5.19x	4.87x
PBR	1.43x	0.7x	0.83x	0.62x	0.66x	0.54x	0.49x	0.46x
PEG	-	-0.3x	0x	-0x	-0x	0x	0.1x	0.73x
Capitalization / Revenue	0.63x	0.36x	0.4x	0.27x	0.29x	0.24x	0.23x	0.22x
EV / Revenue	1.11x	0.77x	0.78x	0.55x	0.65x	0.51x	0.45x	0.38x
EV / EBITDA	5.56x	4.45x	4.43x	2.91x	3.4x	2.4x	2.07x	1.72x
EV / EBIT	14.6x	16.7x	15.2x	9.1x	11x	6.51x	5.38x	4.35x
EV / FCF	24.1x	41.4x	21.5x	30.1x	8.07x	14.1x	10.8x	8.51x
FCF Yield	4.15%	2.42%	4.65%	3.32%	12.4%	7.09%	9.26%	11.8%
Dividend per Share ²	0.5	-	-	-	-	-	-	0.4419
Rate of return	2.08%	-	-	-	-	-	-	3.86%
EPS ²	1.9	1	-0.5	-1.1	0.7	1.469	2.207	2.353
Distribution rate	26.3%	-	-	-	-	-	-	18.8%
Net sales ¹	524.7	555.6	616	654.5	649.2	660.4	681.2	703
EBITDA ¹	104.7	96.2	108.8	123.6	123.3	139.8	148.5	154.9
EBIT ¹	39.9	25.67	31.67	39.48	38.09	51.54	57.13	61.15
Net income ¹	26.22	13.62	-7.407	-14.71	9.398	21.25	30.58	32.58
Net Debt ¹	251.3	229	238.5	184.5	232.3	178.2	149.8	108.5
Reference price ²	24.00	14.56	17.86	12.75	13.55	11.46	11.46	11.46
Nbr of stocks (in thousands)	13,796	13,660	13,638	13,712	13,768	13,731	-	-
Announcement Date	3/24/22	3/23/23	3/27/24	3/27/25	3/26/26	-	-	-

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.($)
ORACLE CORPORATION	31.71x	9.43x	17.47x	1.06%	530B
SAP SE	18.8x	3.68x	11.24x	2.01%	180B
SERVICENOW, INC.	47.77x	5.62x	15.44x	-.--%	98.02B
CONSTELLATION SOFTWARE INC.	32.95x	3.13x	11.26x	0.2%	41.44B
STRATEGY INC	5.04x	92.87x	1089.73x	-.--%	39.57B
FAIR ISAAC CORPORATION	28.9x	11.4x	18.58x	-.--%	25.43B
TOAST, INC.	27.74x	1.64x	14.98x	-.--%	14.3B
TRIMBLE, INC.	21.88x	3.14x	10.59x	-	11.46B
SAGE GROUP PLC	18.25x	3.15x	11.57x	2.87%	9.7B
Average	25.89x	14.90x	133.43x	0.77%	105.51B
Weighted average by Cap.	29.48x	10.95x	60.34x	1.02%