Company Valuation: Dari Couspate SA

Data adjusted to current consolidation scope
Fiscal Period: December 2023 2024 2025
Market Cap 1 954.8 1,029 1,253
Change - 7.81% 21.74%
Enterprise Value (EV) 1 703.2 744.7 887.5
Change - 5.9% 19.18%
P/E 29.1x 23.6x 23.9x
PBR 2.77x 2.91x 3.42x
PEG - 0.7x 1.2x
Capitalization / Revenue 1.09x 1.2x 1.53x
EV / Revenue 0.8x 0.87x 1.08x
EV / EBITDA - - -
EV / EBIT 16.2x 10.5x 12.1x
EV / FCF - - -
FCF Yield - - -
Dividend per Share 2 - 140 -
Rate of return - 4.06% -
EPS 2 110 146.3 175.6
Distribution rate - 95.7% -
Net sales 1 874.2 858.9 818.4
EBITDA - 99.63 95.66
EBIT 1 43.53 70.65 73.43
Net income 1 32.82 43.66 52.4
Net Debt 1 -251.6 -284.7 -365.7
Reference price 2 3,200.00 3,450.00 4,200.00
Nbr of stocks (in thousands) 298 298 298
Announcement Date 5/5/25 5/5/25 4/29/26
1MAD in Million2MAD
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 130M
20.32x2.78x13.85x4.07% 240B
19.18x2.43x14.47x3.41% 76.9B
15.84x1.67x9.43x3.95% 43.66B
15.02x0.54x9.63x2.57% 39.1B
20.14x3.07x12.48x3.47% 33.43B
34.61x3x17.45x1.07% 30.64B
-8.33x1.83x9.11x6.79% 28.02B
63.23x9.7x40.23x1.2% 27.46B
Average 22.50x 3.13x 15.83x 3.32% 57.65B
Weighted average by Cap. 20.93x 2.81x 14.51x 3.63%

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. DRI Stock
  4. Valuation Dari Couspate SA