Valuation Derichebourg

Stocks

Market Closed - Euronext Paris Other stock markets 11:55:00 2026-07-02 EDT			5-day change	1st Jan Change
9.625 ^EUR	0.00%		-3.41%	+41.65%

06-18	Derichebourg Secures Four Waste Collection Contracts in the Ile-de-France Region
06-18	French and Benelux stocks-Factors to watch	RE

Data adjusted to current consolidation scope

Fiscal Period: September	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	1,592	656.7	761.9	840.3	834.5	1,523	-	-
Change	-	-58.76%	16.02%	10.29%	-0.69%	82.5%	-	-
Enterprise Value (EV) ¹	1,788	1,310	1,535	1,554	1,517	2,117	2,004	1,879
Change	-	-26.73%	17.14%	1.26%	-2.36%	39.53%	-5.34%	-6.25%
P/E	9.17x	2.77x	5.83x	11.2x	6.83x	10.4x	8.5x	7.47x
PBR	2.28x	1.26x	0.77x	-	0.74x	1.21x	1.07x	0.94x
PEG	-	0.1x	-0.1x	-0.3x	0.1x	0.5x	0.4x	0.5x
Capitalization / Revenue	0.44x	0.12x	0.21x	0.23x	0.25x	0.41x	0.39x	0.37x
EV / Revenue	0.49x	0.25x	0.42x	0.43x	0.45x	0.57x	0.51x	0.45x
EV / EBITDA	4.61x	2.57x	4.58x	4.71x	4.75x	5.88x	5.15x	4.56x
EV / EBIT	6.79x	3.7x	8.3x	8.96x	9.55x	10x	8.64x	7.49x
EV / FCF	6.97x	6.07x	-58.6x	-	11.7x	18.9x	14.8x	12.7x
FCF Yield	14.4%	16.5%	-1.71%	-	8.53%	5.29%	6.75%	7.89%
Dividend per Share ²	0.32	0.32	0.16	0.13	0.13	0.197	0.2075	0.2638
Rate of return	3.2%	7.77%	3.35%	2.46%	2.47%	2.05%	2.16%	2.74%
EPS ²	1.09	1.49	0.82	0.47	0.77	0.9287	1.132	1.288
Distribution rate	29.4%	21.5%	19.5%	27.7%	16.9%	21.2%	18.3%	20.5%
Net sales ¹	3,616	5,276	3,621	3,606	3,337	3,728	3,940	4,132
EBITDA ¹	388.2	510.1	334.8	330	319.5	359.8	388.9	411.9
EBIT ¹	263.2	353.9	184.9	173.5	158.9	211	231.9	250.8
Net income ¹	174	237.6	136.9	74.8	122	134.3	165.4	194
Net Debt ¹	195.7	653.4	772.7	713.7	682.8	594.1	481.1	355.8
Reference price ²	9.990	4.120	4.780	5.275	5.260	9.625	9.625	9.625
Nbr of stocks (in thousands)	159,397	159,397	159,397	159,302	158,653	158,231	-	-
Announcement Date	12/7/21	12/7/22	12/6/23	12/5/24	12/4/25	-	-	-

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
DERICHEBOURG	10.36x	0.57x	5.88x	2.05%	1.73B
WASTE MANAGEMENT, INC.	27.43x	4.24x	13.71x	1.67%	89.99B
REPUBLIC SERVICES, INC.	29.61x	4.62x	14.37x	1.17%	66.06B
VERALTO CORPORATION	22.44x	3.88x	15.37x	0.57%	22.19B
CLEAN HARBORS, INC.	34.25x	2.78x	13.66x	-.--%	15.36B
TETRA TECH, INC.	18.68x	-	-	0.79%	7.57B
FOMENTO DE CONSTRUCCIONES Y CONTRATAS, S.A.	15.28x	0.86x	5.38x	4.61%	6.74B
KURITA WATER INDUSTRIES LTD.	27.55x	2.47x	11.73x	1.18%	6.33B
INFORE ENVIRONMENT TECHNOLOGY GROUP CO., LTD.	38x	-	-	-	4.92B
FUJIAN LONGKING CO., LTD.	12.32x	-	-	-	2.72B
Average	23.59x	2.77x	11.44x	1.5%	22.36B
Weighted average by Cap.	27.30x	4.02x	13.70x	1.33%