Valuation Coheris

Stocks

Market Closed - Euronext Paris 11:55:00 2026-09-17 EDT			5-day change	1st Jan Change
9.200 ^EUR	+0.88%		-5.54%	-35.89%

05-31	Coheris SA Reports Earnings Results for the Full Year Ended December 31, 2025	CI
05-25	Coheris SA announces Annual dividend, payable on June 23, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	11.12	11.26	16.6	27.75	47.08	81.59
Change	-	1.28%	47.47%	67.12%	69.67%	73.31%
Enterprise Value (EV) ¹	10.11	16.71	22.75	33.72	51.93	85.5
Change	-	65.26%	36.16%	48.21%	53.99%	64.65%
P/E	-5.43x	11.3x	3.75x	9.11x	13.7x	29.3x
PBR	1.24x	1.13x	1.12x	1.56x	2.27x	3.5x
PEG	-	-0x	0x	-0.3x	1x	-1.5x
Capitalization / Revenue	0.97x	0.91x	1.2x	1.9x	3.15x	5.01x
EV / Revenue	0.89x	1.35x	1.64x	2.31x	3.48x	5.25x
EV / EBITDA	-8.24x	13.6x	10.3x	12.3x	15.4x	27.9x
EV / EBIT	-7.33x	14.8x	10.8x	12.7x	16.1x	29.6x
EV / FCF	5.45x	-5.11x	-20.9x	27.9x	28.1x	64.5x
FCF Yield	18.3%	-19.6%	-4.79%	3.59%	3.56%	1.55%
Dividend per Share ²	-	-	-	0.08	0.08	0.08
Rate of return	-	-	-	1.64%	0.97%	0.56%
EPS ²	-0.36	0.1752	0.7792	0.5357	0.6059	0.49
Distribution rate	-	-	-	14.9%	13.2%	16.3%
Net sales ¹	11.4	12.4	13.84	14.62	14.94	16.28
EBITDA ¹	-1.227	1.225	2.204	2.747	3.382	3.061
EBIT ¹	-1.379	1.13	2.107	2.649	3.234	2.893
Net income ¹	-2.02	0.996	4.43	3.046	3.445	3.052
Net Debt ¹	-1.004	5.453	6.151	5.976	4.851	3.91
Reference price ²	1.955	1.980	2.920	4.880	8.280	14.350
Nbr of stocks (in thousands)	5,686	5,686	5,686	5,686	5,686	5,686
Announcement Date	5/26/21	5/23/22	5/31/23	5/27/24	6/4/25	6/1/26

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.($)
COHERIS	-	-	-	-	59.83M
MICROSOFT CORPORATION	24.89x	9.19x	15.04x	0.81%	3,641B
PALANTIR TECHNOLOGIES INC.	114.24x	49.7x	80.67x	-.--%	419B
DATADOG, INC.	412.31x	17.53x	69.3x	-.--%	82.87B
CADENCE DESIGN SYSTEMS, INC.	58.24x	12.31x	25.95x	-.--%	77.08B
SYNOPSYS, INC.	95.28x	8.16x	20.67x	-.--%	72.53B
SEA LIMITED	34.91x	1.69x	13.56x	-.--%	63.39B
ATLASSIAN CORPORATION	192.31x	6.14x	23.7x	-.--%	48.17B
TAKE-TWO INTERACTIVE SOFTWARE, INC.	114.96x	4.54x	22.07x	-.--%	39.6B
TWILIO INC.	27.8x	5.74x	27.57x	-.--%	36.69B
Average	119.44x	12.78x	33.17x	0.09%	448.01B
Weighted average by Cap.	44.89x	12.96x	22.70x	0.66%