Valuation Cegedim

Stocks

Market Closed - Euronext Paris 11:55:00 2026-10-16 EDT			5-day change	1st Jan Change
10.40 ^EUR	-1.89%		-2.80%	-23.25%

09-28	Cegedim SA, H1 2026 Earnings Call, Sep 24, 2026
09-24	Cegedim Improves Profitability, Targets Acceleration in 2026

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	142.8	-	-
Change	-	-39.93%	22.47%	-28.22%	6.71%	-23.46%	-	-
Enterprise Value (EV) ¹	582.4	427.9	482.1	359.3	418.8	345.9	320.9	287.6
Change	-	-26.53%	12.65%	-25.46%	16.55%	-17.42%	-7.22%	-10.37%
P/E	12.6x	14.6x	-35.7x	-11.6x	19.4x	6.78x	5.66x	4.73x
PBR	1.43x	0.7x	0.83x	0.62x	0.66x	0.49x	0.46x	0.42x
PEG	-	-0.3x	0x	-0x	-0x	0x	0.3x	0.2x
Capitalization / Revenue	0.63x	0.36x	0.4x	0.27x	0.29x	0.22x	0.21x	0.2x
EV / Revenue	1.11x	0.77x	0.78x	0.55x	0.65x	0.52x	0.47x	0.41x
EV / EBITDA	5.56x	4.45x	4.43x	2.91x	3.4x	2.51x	2.14x	1.83x
EV / EBIT	14.6x	16.7x	15.2x	9.1x	11x	6.81x	5.64x	4.62x
EV / FCF	24.1x	41.4x	21.5x	30.1x	8.07x	23.4x	11.9x	8.75x
FCF Yield	4.15%	2.42%	4.65%	3.32%	12.4%	4.28%	8.43%	11.4%
Dividend per Share ²	0.5	-	-	-	-	-	-	-
Rate of return	2.08%	-	-	-	-	-	-	-
EPS ²	1.9	1	-0.5	-1.1	0.7	1.535	1.837	2.197
Distribution rate	26.3%	-	-	-	-	-	-	-
Net sales ¹	524.7	555.6	616	654.5	649.2	660.1	683.1	703.6
EBITDA ¹	104.7	96.2	108.8	123.6	123.3	138	150.1	157.1
EBIT ¹	39.9	25.67	31.67	39.48	38.09	50.8	56.9	62.23
Net income ¹	26.22	13.62	-7.407	-14.71	9.398	21.45	25.57	30.47
Net Debt ¹	251.3	229	238.5	184.5	232.3	203	178.1	144.8
Reference price ²	24.00	14.56	17.86	12.75	13.55	10.40	10.40	10.40
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.($)
CEGEDIM	6.91x	0.53x	2.53x	-.--%	163M
MICROSOFT CORPORATION	27.36x	10.1x	16.5x	0.71%	4,006B
PALANTIR TECHNOLOGIES INC.	129.26x	57.21x	93.17x	-.--%	482B
ORACLE CORPORATION	20.24x	5.8x	10.1x	1.48%	408B
PALO ALTO NETWORKS, INC.	234.93x	20.94x	61.3x	-.--%	303B
SAP SE	28.39x	5.72x	18.01x	1.33%	260B
CROWDSTRIKE HOLDINGS, INC.	2445.7x	40.91x	133.83x	-.--%	251B
SERVICENOW, INC.	94.23x	9.35x	25.03x	-.--%	154B
FORTINET, INC.	58.97x	15.86x	41.77x	-.--%	133B
ADOBE INC.	13.8x	3.67x	7.67x	-.--%	97.95B
Average	305.98x	17.01x	40.99x	0.35%	609.44B
Weighted average by Cap.	147.04x	15.16x	29.88x	0.63%