Valuation Coil

Stocks

Market Closed - Euronext Paris Other stock markets 11:55:00 2026-06-22 EDT			5-day change	1st Jan Change
1.190 ^EUR	0.00%		0.00%	-3.25%

06-05	Coil S.A./N.V. Announces Changes to Managing Director	CI
04-29	Coil S.A./N.V. Reports Earnings Results for the Full Year Ended December 31, 2025	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	19.54	12.4	8.348	3.434	6.416	-	-
Change	-	-36.57%	-32.66%	-58.87%	86.85%	-	-
Enterprise Value (EV) ¹	19.54	12.4	8.348	3.434	7.916	6.216	4.716
Change	-	-36.57%	-32.66%	-58.87%	130.53%	-21.48%	-24.13%
P/E	-6.54x	-5.62x	-2.65x	-0.89x	14.7x	10.8x	9.92x
PBR	-	-	-	-	0.43x	0.41x	0.4x
PEG	-	0.2x	-0.1x	-0x	-0x	0.3x	1.09x
Capitalization / Revenue	-	0.57x	0.35x	0.18x	0.31x	0.3x	0.3x
EV / Revenue	-	0.57x	0.35x	0.18x	0.39x	0.29x	0.22x
EV / EBITDA	-	-	-	-3.06x	2.64x	2.01x	1.57x
EV / EBIT	-	-5.9x	-	-	9.89x	7.77x	5.24x
EV / FCF	-	-	-	-	4.4x	3.66x	3.14x
FCF Yield	-	-	-	-	22.7%	27.3%	31.8%
Dividend per Share ²	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-
EPS ²	-1.07	-0.79	-1.13	-1.38	0.0808	0.11	0.12
Distribution rate	-	-	-	-	-	-	-
Net sales ¹	-	21.8	24.15	19.41	20.4	21.3	21.7
EBITDA ¹	-	-	-	-1.121	3	3.1	3
EBIT ¹	-	-2.1	-	-	0.8	0.8	0.9
Net income ¹	-2.983	-	-	-	0.4	0.6	0.6
Net Debt ¹	-	-	-	-	1.5	-0.2	-1.7
Reference price ²	7.000	4.440	2.990	1.230	1.190	1.190	1.190
Nbr of stocks (in thousands)	2,792	2,792	2,792	2,792	5,392	-	-
Announcement Date	4/28/23	4/30/24	5/1/25	4/29/26	-	-	-

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
COIL	14.73x	0.39x	2.64x	-	7.36M
SHANDONG HONGQIAO ALUMINUM INDUSTRY HOLDING COMPANY LIMITED	6.81x	1.14x	4.17x	-	32.19B
HINDALCO INDUSTRIES LIMITED	14.36x	1.05x	8.16x	0.57%	23.75B
ALUMINUM CORPORATION OF CHINA LIMITED	5.4x	0.58x	2.29x	7.37%	22.61B
NORSK HYDRO ASA	10.91x	0.98x	5.53x	5.35%	20.66B
ALCOA CORPORATION	7.5x	1.02x	4.44x	0.67%	15.67B
INNER MONGOLIA DIAN TOU ENERGY CORPORATION LIMITED	7.68x	-	-	4.14%	10.54B
TIANSHAN ALUMINUM GROUP CO.,LTD	6.08x	1.49x	4.28x	8.33%	8.17B
HENAN SHENHUO COAL INDUSTRY AND ELECTRICITY POWER CO. LTD	6.38x	1.13x	3.31x	8.02%	7.83B
NATIONAL ALUMINIUM COMPANY LIMITED	12.33x	3.51x	7.79x	2.78%	7.32B
Average	9.22x	1.25x	4.73x	4.65%	14.88B
Weighted average by Cap.	8.71x	1.14x	4.93x	4.25%