Valuation Coil

Stocks

Market Closed - Euronext Paris 12:55:00 2026-10-27 EDT			5-day change	1st Jan Change
1.190 ^EUR	0.00%		0.00%	-3.25%

07-29	Coil Reports Sales Results for the First Half of 2026	CI
06-05	Coil S.A./N.V. Announces Changes to Managing Director	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	-10.9x	-	-
PBR	-	-	-	-	0.43x	0.41x	0.4x
PEG	-	0.2x	-0.1x	-0x	0.1x	-	-
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	-0.1092	-	-
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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
COIL	-10.9x	0.39x	2.64x	-	7.18M
SHANDONG HONGQIAO ALUMINUM INDUSTRY HOLDING COMPANY LIMITED	5.91x	0.94x	3.59x	-	27.21B
CHINA HONGQIAO GROUP LIMITED	4.81x	0.89x	2.68x	13.53%	24.41B
ALUMINUM CORPORATION OF CHINA LIMITED	4.86x	0.56x	2.35x	7.28%	20.6B
HINDALCO INDUSTRIES LIMITED	7.83x	0.82x	5.93x	0.66%	20.74B
NORSK HYDRO ASA	7.54x	0.68x	4.07x	6.53%	14.37B
PRESS METAL ALUMINIUM HOLDINGS	20.63x	3.28x	12.93x	1.56%	13.61B
YUNNAN ALUMINIUM CO., LTD.	6.67x	1.1x	3.99x	5.2%	13.15B
INNER MONGOLIA DIAN TOU ENERGY CORPORATION LIMITED	8.76x	-	-	5.71%	13.63B
Average	6.24x	1.08x	4.77x	5.78%	16.41B
Weighted average by Cap.	7.70x	1.08x	4.64x	6.27%