|
Real-time
Euronext Paris
04:16:27 2026-09-30 EDT
|
5-day change | 1st Jan Change | ||
| 3.850 EUR | +1.32% |
|
-3.46% | -2.08% |
| 09-22 | French and Benelux stocks-Factors to watch on September 22 | RE |
| 09-21 | Clariane Obtains EUR700 Million Revolving Credit Facility | MT |
Company Valuation: Clariane SE
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 2,938 | 1,068 | 256.7 | 743.2 | 1,403 | 1,355 | - | - |
| Change | - | -63.65% | -75.97% | 189.51% | 88.82% | -3.46% | - | - |
| Enterprise Value (EV) 1 | 9,950 | 8,605 | 8,134 | 8,206 | 8,425 | 5,493 | 6,062 | 5,926 |
| Change | - | -13.52% | -5.48% | 0.89% | 2.67% | -34.81% | 10.37% | -2.25% |
| P/E | 38.1x | 77.8x | -2.43x | -8.7x | 984x | 54.3x | 10.9x | 9.07x |
| PBR | 0.84x | 0.3x | 0.07x | 0.13x | 0.39x | 0.4x | 0.4x | 0.4x |
| PEG | - | -0.9x | 0x | 0.1x | -10x | 0x | 0x | 0.5x |
| Capitalization / Revenue | 0.68x | 0.24x | 0.05x | 0.14x | 0.26x | 0.25x | 0.24x | 0.23x |
| EV / Revenue | 2.31x | 1.9x | 1.61x | 1.55x | 1.59x | 1.02x | 1.08x | 1.02x |
| EV / EBITDA | 9.85x | 8.58x | 7.96x | 7.67x | 7.88x | 4.95x | 5.14x | 4.76x |
| EV / EBIT | 29.1x | 24.7x | 24.8x | 27.3x | 28x | 16x | 14.9x | 12.9x |
| EV / FCF | 31.6x | 35.9x | 26.3x | 13.7x | 10.3x | 7.41x | 7.45x | 6.69x |
| FCF Yield | 3.17% | 2.78% | 3.8% | 7.31% | 9.68% | 13.5% | 13.4% | 15% |
| Dividend per Share 2 | 0.3 | 0.25 | - | - | - | - | 0.025 | 0.075 |
| Rate of return | 1.08% | 2.47% | - | - | - | - | 0.66% | 1.97% |
| EPS 2 | 0.73 | 0.13 | -0.99 | -0.24 | 0.004 | 0.07 | 0.3491 | 0.4188 |
| Distribution rate | 41.1% | 192% | - | - | - | - | 7.16% | 17.9% |
| Net sales 1 | 4,311 | 4,534 | 5,048 | 5,282 | 5,310 | 5,388 | 5,607 | 5,832 |
| EBITDA 1 | 1,010 | 1,003 | 1,021 | 1,070 | 1,069 | 1,109 | 1,179 | 1,246 |
| EBIT 1 | 341.9 | 348.3 | 328.1 | 300.2 | 300.7 | 343.2 | 408.1 | 458.5 |
| Net income 1 | 94.6 | 22.1 | -105.2 | -55.1 | 1.6 | 56.1 | 142.8 | 161.9 |
| Net Debt 1 | 7,012 | 7,537 | 7,877 | 7,463 | 7,022 | 4,138 | 4,708 | 4,571 |
| Reference price 2 | 27.840 | 10.120 | 2.404 | 2.088 | 3.934 | 3.800 | 3.800 | 3.800 |
| Nbr of stocks (in thousands) | 105,546 | 105,546 | 106,781 | 355,933 | 356,707 | 356,500 | - | - |
| Announcement Date | 2/23/22 | 2/21/23 | 2/28/24 | 2/24/25 | 2/26/26 | - | - | - |
1EUR in Million2EUR
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 54.29x | 1.02x | 4.95x | -.--% | 1.54B | |
| 12.67x | 0.39x | 8.18x | 3.05% | 111B | |
| 14.58x | 1.82x | 9.12x | 0.72% | 93.45B | |
| 13.49x | 1.48x | 8.94x | 2.65% | 28.21B | |
| 22.83x | 2.55x | 12.94x | 1.42% | 25.6B | |
| 30.23x | 5.48x | 22.83x | 2.31% | 20.45B | |
| 7.82x | 1.42x | 6.43x | -.--% | 20.74B | |
| 17.24x | 1.58x | 7.88x | 4.15% | 15.61B | |
| 13.56x | 1x | 5.62x | 3.65% | 11.77B | |
| 12.03x | 1.55x | 7.55x | 0.95% | 11.17B | |
| Average | 19.87x | 1.83x | 9.44x | 1.89% | 33.99B | |
| Weighted average by Cap. | 15.20x | 1.52x | 9.50x | 2.01% |
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
- CLARI Stock
- Valuation Clariane SE
Select your edition
All financial news and data tailored to specific country editions
