Valuation Elis OTC Markets

Stocks

Market Closed - OTC Markets Other stock markets 09:30:08 2026-07-14 EDT			5-day change	1st Jan Change
29.10 ^USD	+3.99%		-.--%	+6.20%

08-03	RBC Capital Markets Upgrades Elis to Outperform, Lifts PT	MT
07-30	Elis SA, H1 2026 Earnings Call, Jul 29, 2026

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	3,409	3,179	4,418	4,469	5,643	5,445	-	-
Change	-	-6.74%	39%	1.15%	26.26%	-3.51%	-	-
Enterprise Value (EV) ¹	7,007	6,842	7,444	7,507	8,663	8,624	8,458	8,274
Change	-	-2.36%	8.8%	0.85%	15.4%	-0.46%	-1.92%	-2.17%
P/E	29.8x	16.1x	17.8x	14x	16.6x	16x	14.5x	13.3x
PBR	1.13x	0.99x	1.27x	1.23x	1.49x	1.54x	1.41x	1.31x
PEG	-	0.2x	0.8x	0.5x	2.04x	1.91x	1.4x	1.47x
Capitalization / Revenue	1.12x	0.83x	1.03x	0.98x	1.18x	1.08x	1.04x	1x
EV / Revenue	2.3x	1.79x	1.73x	1.64x	1.81x	1.71x	1.61x	1.51x
EV / EBITDA	6.66x	5.43x	5.05x	4.66x	5.1x	4.82x	4.53x	4.24x
EV / EBIT	18x	12.6x	10.9x	10.2x	11.3x	10.8x	10.1x	9.47x
EV / FCF	17.1x	16.4x	24.5x	21.7x	24.2x	22.2x	20.4x	19.4x
FCF Yield	5.83%	6.11%	4.08%	4.61%	4.14%	4.49%	4.9%	5.15%
Dividend per Share ²	0.37	0.41	0.43	0.45	0.48	0.5258	0.5687	0.607
Rate of return	2.43%	2.97%	2.28%	2.38%	1.98%	2.07%	2.24%	2.39%
EPS ²	0.51	0.86	1.06	1.35	1.46	1.582	1.75	1.909
Distribution rate	72.5%	47.7%	40.6%	33.3%	32.9%	33.2%	32.5%	31.8%
Net sales ¹	3,048	3,821	4,309	4,574	4,797	5,045	5,258	5,465
EBITDA ¹	1,052	1,260	1,475	1,610	1,700	1,788	1,868	1,951
EBIT ¹	388.3	543.7	683.1	733	766.6	801	834.6	874
Net income ¹	114.5	204.6	262.5	337.8	366.6	375.9	410.3	441.7
Net Debt ¹	3,599	3,663	3,026	3,038	3,020	3,178	3,012	2,829
Reference price ²	15.22	13.82	18.89	18.90	24.26	25.38	25.38	25.38
Nbr of stocks (in thousands)	223,957	230,009	233,899	236,468	232,609	214,549	-	-
Announcement Date	3/9/22	3/8/23	3/7/24	3/6/25	3/11/26	-	-	-

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
HEALTHCARE SERVICES GROUP, INC.	19.83x	0.78x	11.56x	-.--%	1.59B
MEARS GROUP PLC	9.79x	0.6x	4.56x	4.2%	490M
HOMEMAID AB	16.16x	0.92x	8.39x	5%	62.55M
Average	15.26x	0.77x	8.17x	3.07%	713.72M
Weighted average by Cap.	17.42x	0.74x	9.86x	1.11%