Valuation EUROAPI OTC Markets

Stocks

Market Closed - OTC Markets Other stock markets 14:58:08 2026-06-15 EDT			5-day change	1st Jan Change
1.510 ^USD	-2.58%		-.--%	-42.59%

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	117.1	-	-
Change	-	-58.23%	-49.55%	-21.22%	-45.83%	-	-
Enterprise Value (EV) ¹	1,348	734.9	270.5	167.7	75.42	112	119
Change	-	-45.5%	-63.2%	-37.98%	-55.04%	48.53%	6.19%
P/E	-86.6x	-2.84x	-2.09x	-1.02x	-1.54x	-2.91x	19.9x
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	0.15x
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	1.29x	1.59x	1.42x
EV / EBIT	28.5x	44x	-10.2x	-2.26x	-11.7x	67.8x	4.75x
EV / FCF	-11x	-5.75x	18.2x	3.35x	1.01x	3.73x	13.2x
FCF Yield	-9.09%	-17.4%	5.51%	29.8%	99.4%	26.8%	7.57%
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	1.230	1.230	1.230
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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
ELI LILLY AND COMPANY	35.93x	12.68x	26.75x	0.57%	1,067B
JOHNSON & JOHNSON	28.24x	6.45x	17.87x	2.04%	635B
ABBVIE INC.	33.87x	7.65x	15.73x	2.65%	458B
ROCHE HOLDING AG	19.22x	4.69x	11.59x	2.82%	347B
NOVARTIS AG	21.56x	5.71x	14.24x	2.81%	295B
ASTRAZENECA PLC	21.1x	4.45x	12.31x	1.98%	262B
NOVO NORDISK A/S	14.14x	5.26x	10.84x	3.54%	216B
AMGEN INC.	24.66x	6.48x	11.43x	2.68%	203B
GILEAD SCIENCES, INC.	-46.58x	5.59x	30.88x	2.55%	161B
Average	16.90x	6.55x	16.85x	2.4%	404.83B
Weighted average by Cap.	24.95x	7.95x	18.71x	1.96%