Company Valuation: Compagnie Lebon

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 88.59 92.49 97.04 109.4 106.7 109.3
Change - 4.4% 4.92% 12.69% -2.41% 2.45%
Enterprise Value (EV) 1 221.2 200.3 195.1 208.7 219.2 236.1
Change - -9.47% -2.57% 6.95% 5.03% 7.72%
P/E -7.53x 13.6x 9.54x 13.2x -715x 27.2x
PBR 0.57x 0.56x 0.56x 0.62x 0.62x 0.64x
PEG - -0x 0.2x -0.7x 7x -0x
Capitalization / Revenue 0.94x 1.2x 0.71x 0.76x 0.85x 0.95x
EV / Revenue 2.35x 2.59x 1.42x 1.44x 1.74x 2.05x
EV / EBITDA -26.6x -41x 13x 14.2x 16.5x 14.2x
EV / EBIT -16x -19.6x 19.9x 21.9x 24.3x 19x
EV / FCF 32.4x 83x 11.3x 32.9x -41.8x 302x
FCF Yield 3.08% 1.2% 8.84% 3.04% -2.39% 0.33%
Dividend per Share 2 - 2.5 3.5 3.5 3 4
Rate of return - 3.09% 4.12% 3.65% 3.2% 4.14%
EPS 2 -10.31 5.94 8.91 7.24 -0.1312 3.55
Distribution rate - 42.1% 39.3% 48.3% -2,287% 113%
Net sales 1 94.24 77.36 137.4 144.4 126 115.2
EBITDA 1 -8.325 -4.88 14.99 14.67 13.32 16.66
EBIT 1 -13.84 -10.23 9.802 9.532 9.022 12.44
Net income 1 -11.76 6.787 10.22 8.355 -0.149 4.095
Net Debt 1 132.6 107.8 98.07 99.32 112.5 126.8
Reference price 2 77.60 81.00 85.00 95.80 93.80 96.60
Nbr of stocks (in thousands) 1,142 1,142 1,142 1,142 1,138 1,132
Announcement Date 4/30/21 4/29/22 4/28/23 5/13/24 5/9/25 4/30/26
1EUR in Million2EUR
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 121M
21.24x5.79x12.51x2.05% 173B
13.18x3.26x - 2.68% 142B
15.57x7.18x - 1.59% 97.75B
19.64x7.06x12.58x4.31% 94.34B
14.41x9.79x16.77x0.86% 81.99B
22.23x11.69x19.1x4.26% 75.23B
18.22x10.47x8.06x1.98% 66.63B
12.48x4.8x - 2.09% 45.79B
Average 17.12x 7.51x 13.81x 2.48% 86.33B
Weighted average by Cap. 17.45x 6.99x 13.64x 2.47%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Compagnie Lebon

Historical PBR trend

Valuation ratios - PBR - Compagnie Lebon

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Compagnie Lebon

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Compagnie Lebon

  1. Stock Market
  2. Stocks
  3. ALBON Stock
  4. Valuation Compagnie Lebon