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.($)
- - - - 8.23M
15.77x4.96x13.36x3.22% 44.86B
8.81x1.51x7.74x4% 31B
20.46x4.21x17.18x1.22% 30.11B
15.05x3.18x15.26x2.34% 26.72B
5.53x0.58x1.2x9.11% 26.42B
9.17x2.37x7.28x3.81% 21.61B
15.01x6.83x18.27x1.42% 21.09B
7.77x0.86x3.13x2.88% 19.87B
Average 12.19x 3.06x 10.43x 3.5% 24.63B
Weighted average by Cap. 12.69x 3.20x 10.83x 3.51%

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.