Company Valuation: Courtois S.A.

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 7.675 8.616 9.479 9.479 8.683 8.393
Change - 12.26% 10.01% 0% -8.4% -3.33%
Enterprise Value (EV) 1 6.627 7.803 3.243 6.19 6.479 9.611
Change - 17.75% -58.44% 90.88% 4.67% 48.35%
P/E 38.5x -165x 14.1x -56.2x -25x -21.9x
PBR 0.41x 0.46x 0.49x 0.5x 0.47x 0.46x
PEG - 1x -0x 0x -0x -2.1x
Capitalization / Revenue 1.68x 2.09x 1.05x 6.73x 9.19x 3.18x
EV / Revenue 1.45x 1.9x 0.36x 4.39x 6.86x 3.64x
EV / EBITDA 14.6x -260x 3.48x -26.1x -11.3x -6.93x
EV / EBIT 15.7x -128x 3.62x -22.2x -10.5x -6.74x
EV / FCF 4.86x -24.8x 0.62x -2.21x -6.74x -2.32x
FCF Yield 20.6% -4.03% 161% -45.3% -14.8% -43.1%
Dividend per Share 2 - - 2.75 - - -
Rate of return - - 2.1% - - -
EPS 2 2.75 -0.72 9.287 -2.33 -4.8 -5.3
Distribution rate - - 29.6% - - -
Net sales 1 4.564 4.117 9.067 1.409 0.945 2.639
EBITDA 1 0.453 -0.03 0.931 -0.237 -0.575 -1.387
EBIT 1 0.422 -0.061 0.897 -0.279 -0.615 -1.427
Net income 1 0.199 -0.052 0.672 -0.168 -0.347 -0.383
Net Debt 1 -1.048 -0.813 -6.236 -3.289 -2.204 1.218
Reference price 2 106.00 119.00 131.00 131.00 120.00 116.00
Nbr of stocks (in thousands) 72.4 72.4 72.4 72.4 72.4 72.4
Announcement Date 4/4/22 4/4/22 4/14/23 4/29/24 4/30/25 4/30/26
1EUR in Million2EUR
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 8.41M
13.9x4.52x12.15x3.64% 39.56B
5.75x0.78x1.61x8.56% 28.1B
18.06x3.97x15.98x1.36% 27.94B
7.79x1.41x7.78x4.54% 26.04B
13.93x3.1x14.81x2.51% 25.78B
8.14x0.9x3.28x2.75% 20.81B
10.21x2x8.25x4.11% 20.52B
13.1x6.4x16.84x1.66% 18.82B
37.84x13.87x34.9x3.14% 18.26B
Average 14.30x 4.11x 12.85x 3.59% 22.59B
Weighted average by Cap. 13.70x 3.82x 12.17x 3.7%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA


  1. Stock Market
  2. Stocks
  3. COUR Stock
  4. Valuation Courtois S.A.