Valuation Eiffage CINNOBER BOAT

Stocks

Delayed CINNOBER BOAT Other stock markets			5-day change	1st Jan Change
- ^EUR	-.--%		-.--%	-

07-13	UBS sees an attractive entry point in Eiffage
07-08	French and Benelux stocks-Factors to watch on July 8	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	8,977	8,763	9,358	8,090	11,781	11,529	-	-
Change	-	-2.38%	6.79%	-13.55%	45.63%	-2.14%	-	-
Enterprise Value (EV) ¹	19,431	18,929	19,274	17,504	20,329	19,962	19,041	17,991
Change	-	-2.58%	1.82%	-9.18%	16.14%	-1.81%	-4.61%	-5.51%
P/E	11.3x	9.72x	9.11x	7.65x	11.1x	10.8x	9.52x	9.01x
PBR	1.59x	1.46x	1.47x	1.24x	-	1.44x	1.3x	1.2x
PEG	-	0.5x	0.7x	1.94x	-20.48x	4.45x	0.7x	1.61x
Capitalization / Revenue	0.47x	0.42x	0.43x	0.35x	0.47x	0.44x	0.43x	0.42x
EV / Revenue	1.01x	0.92x	0.88x	0.75x	0.8x	0.77x	0.71x	0.65x
EV / EBITDA	6.12x	5.43x	5.05x	4.45x	4.84x	4.6x	4.27x	3.92x
EV / EBIT	10.1x	8.56x	8.02x	7.07x	7.81x	7.44x	6.83x	6.23x
EV / FCF	11.5x	9.81x	7.85x	6.31x	9.66x	11.9x	10.6x	9.29x
FCF Yield	8.73%	10.2%	12.7%	15.8%	10.4%	8.41%	9.48%	10.8%
Dividend per Share ²	3.1	3.6	4.1	4.7	4.8	5.091	5.664	6.139
Rate of return	3.43%	3.92%	4.23%	5.55%	3.92%	4.2%	4.67%	5.06%
EPS ²	7.98	9.46	10.65	11.07	11.01	11.28	12.74	13.46
Distribution rate	38.8%	38.1%	38.5%	42.5%	43.6%	45.1%	44.5%	45.6%
Net sales ¹	19,197	20,687	21,832	23,429	25,313	26,072	26,887	27,471
EBITDA ¹	3,177	3,484	3,815	3,934	4,197	4,341	4,462	4,590
EBIT ¹	1,919	2,212	2,403	2,476	2,603	2,683	2,790	2,888
Net income ¹	777	896	1,013	1,041	1,022	1,080	1,225	1,297
Net Debt ¹	10,454	10,166	9,916	9,414	8,548	8,434	7,513	6,463
Reference price ²	90.46	91.92	97.02	84.72	122.40	121.25	121.25	121.25
Nbr of stocks (in thousands)	99,237	95,337	96,454	95,491	96,252	95,082	-	-
Announcement Date	2/23/22	2/22/23	2/28/24	2/26/25	2/25/26	-	-	-

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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
QUANTA SERVICES, INC.	64.77x	2.8x	27.37x	0.07%	93.91B
VINCI	13.15x	1.06x	5.84x	4.46%	71.19B
COMFORT SYSTEMS USA, INC.	35.72x	4.45x	24.08x	0.18%	60.91B
LARSEN & TOUBRO LIMITED	25.13x	1.93x	18.7x	1.24%	54.07B
FERROVIAL N.V.	55.22x	4.6x	29.38x	1.67%	45.7B
HOCHTIEF AG	32.28x	0.77x	12.79x	1.95%	38.33B
ACS, ACTIVIDADES DE CONSTRUCCIÓN Y SERVICIOS, S.A.	27.07x	0.53x	8.47x	2.2%	34.63B
EMCOR GROUP, INC.	25.42x	1.65x	15.87x	0.19%	33.1B
CHINA STATE CONSTRUCTION ENGINEERING CORPORATION LIMITED	4.84x	0.3x	5.82x	5.89%	28.68B
Average	31.51x	2.01x	16.48x	1.98%	51.17B
Weighted average by Cap.	35.25x	2.25x	17.99x	1.75%