Valuation EUROAPI

Stocks

Real-time Euronext Paris Other stock markets 04:53:30 2026-07-24 EDT			5-day change	1st Jan Change
1.224 ^EUR	-0.16%		-3.92%	-46.08%

06-04	Euroapi S.A. - Shareholder/Analyst Call
05-14	Airbus, Bastide, Euroapi, Invibes Advertising, Vinci... stocks to watch today in Paris

Data adjusted to current consolidation scope

Fiscal Period: December	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	1,302	543.9	274.4	216.1	116.7	-	-
Change	-	-58.23%	-49.55%	-21.22%	-46.01%	-	-
Enterprise Value (EV) ¹	1,348	734.9	270.5	167.7	75.04	111.6	118.6
Change	-	-45.5%	-63.2%	-37.98%	-55.26%	48.77%	6.21%
P/E	-86.6x	-2.84x	-2.09x	-1.02x	-1.54x	-2.9x	19.8x
PBR	1.17x	0.59x	0.28x	0.27x	0.16x	0.17x	0.16x
PEG	7.8x	-0x	0.1x	-0x	0x	0.1x	-0x
Capitalization / Revenue	1.33x	0.54x	0.3x	0.25x	0.15x	0.15x	0.14x
EV / Revenue	1.38x	0.73x	0.3x	0.2x	0.1x	0.14x	0.15x
EV / EBITDA	11.2x	7.89x	5.37x	2.53x	1.28x	1.59x	1.41x
EV / EBIT	28.5x	44x	-10.2x	-2.26x	-11.7x	67.6x	4.74x
EV / FCF	-11x	-5.75x	18.2x	3.35x	1x	3.72x	13.2x
FCF Yield	-9.09%	-17.4%	5.51%	29.8%	99.9%	26.9%	7.59%
Dividend per Share ²	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-
EPS ²	-0.16	-2.02	-1.38	-2.23	-0.7966	-0.423	0.0618
Distribution rate	-	-	-	-	-	-	-
Net sales ¹	976.6	1,013	911.9	848.2	760.5	781.6	804.9
EBITDA ¹	120	93.1	50.4	66.2	58.58	70.3	83.91
EBIT ¹	47.3	16.7	-26.4	-74.3	-6.433	1.652	25.02
Net income ¹	-15	-189.7	-130.6	-211.2	-75.7	-40.25	5.886
Net Debt ¹	46.3	191	-3.9	-48.4	-41.66	-5.063	1.872
Reference price ²	13.850	5.730	2.880	2.270	1.226	1.226	1.226
Nbr of stocks (in thousands)	94,010	94,913	95,263	95,214	95,188	-	-
Announcement Date	3/8/23	2/28/24	3/3/25	3/3/26	-	-	-

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.($)
EUROAPI	-1.54x	0.1x	1.28x	-.--%	133M
ELI LILLY AND COMPANY	35.39x	12.58x	26.43x	0.57%	1,057B
JOHNSON & JOHNSON	27.79x	6.35x	17.58x	2.07%	624B
ABBVIE INC.	33.47x	7.59x	15.59x	2.68%	454B
ROCHE HOLDING AG	20.98x	4.63x	11.4x	2.86%	341B
NOVARTIS AG	21.62x	5.7x	13.97x	2.82%	297B
ASTRAZENECA PLC	21.08x	4.45x	12.3x	1.98%	262B
NOVO NORDISK A/S	14.13x	5.26x	10.83x	3.54%	215B
AMGEN INC.	24.37x	6.41x	11.32x	2.71%	201B
GILEAD SCIENCES, INC.	-47.14x	5.65x	31.2x	2.52%	162B
Average	15.01x	5.87x	15.19x	2.18%	361.41B
Weighted average by Cap.	24.72x	7.88x	18.52x	1.98%