|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 21.10 EUR | -2.31% |
|
-6.64% | -46.72% |
| 05-22 | EXEL Industries SA Reports Earnings Results for the Half Year Ended March 31, 2026 | CI |
| 05-22 | Exel Industries reports sharp decline in first-half results |  |
Company Valuation: EXEL Industries
Data adjusted to current consolidation scope
| Fiscal Period: September | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 542.9 | 237.5 | 314.1 | 337.2 | 242.1 | 146.5 | - | - |
| Change | - | -56.25% | 32.22% | 7.36% | -28.19% | -39.5% | - | - |
| Enterprise Value (EV) 1 | 585.3 | 398 | 431.4 | 465.1 | 340.4 | 209 | 197.4 | 189.1 |
| Change | - | -32% | 8.38% | 7.82% | -26.8% | -38.62% | -5.54% | -4.18% |
| P/E | 12.5x | 8.33x | 7.35x | 10.8x | 14.9x | -23.9x | 11.1x | 11.5x |
| PBR | 1.39x | 0.57x | 0.71x | 0.73x | 0.52x | 0.32x | 0.32x | 0.31x |
| PEG | - | -0.2x | 0.1x | -0.4x | -0.3x | 0x | -0x | -4.06x |
| Capitalization / Revenue | 0.62x | 0.24x | 0.29x | 0.31x | 0.25x | 0.17x | 0.16x | 0.16x |
| EV / Revenue | 0.67x | 0.41x | 0.39x | 0.42x | 0.35x | 0.24x | 0.22x | 0.2x |
| EV / EBITDA | 7.52x | 6.64x | 4.6x | 5.32x | 5.04x | 6.8x | 3.79x | 3.38x |
| EV / EBIT | 10.7x | 10.7x | 6.46x | 8.25x | 9.13x | -62.9x | 8.69x | 8.27x |
| EV / FCF | 12.8x | -5.78x | 6.92x | 24.1x | 7.41x | 3.18x | 36.5x | 35.7x |
| FCF Yield | 7.78% | -17.3% | 14.5% | 4.15% | 13.5% | 31.4% | 2.74% | 2.8% |
| Dividend per Share 2 | 1.6 | 1.05 | 1.57 | 1.15 | 0.6 | 0.09 | 0.4827 | 0.6422 |
| Rate of return | 2% | 3% | 3.39% | 2.31% | 1.68% | 0.42% | 2.23% | 2.97% |
| EPS 2 | 6.4 | 4.2 | 6.3 | 4.6 | 2.4 | -0.905 | 1.941 | 1.886 |
| Distribution rate | 25% | 25% | 24.9% | 25% | 25% | -9.94% | 24.9% | 34.1% |
| Net sales 1 | 876.8 | 977 | 1,094 | 1,099 | 983 | 883 | 902.4 | 928.4 |
| EBITDA 1 | 77.8 | 59.9 | 93.8 | 87.4 | 67.6 | 30.72 | 52.12 | 55.9 |
| EBIT 1 | 54.7 | 37.2 | 66.8 | 56.4 | 37.3 | -3.324 | 22.71 | 22.88 |
| Net income 1 | 43.5 | 28.6 | 42.5 | 31.2 | 16.3 | 1.4 | 4.45 | 9.9 |
| Net Debt 1 | 42.4 | 160.5 | 117.3 | 127.9 | 98.3 | 62.45 | 50.86 | 42.62 |
| Reference price 2 | 80.00 | 35.00 | 46.30 | 49.70 | 35.70 | 21.60 | 21.60 | 21.60 |
| Nbr of stocks (in thousands) | 6,786 | 6,787 | 6,783 | 6,785 | 6,783 | 6,783 | - | - |
| Announcement Date | 12/17/21 | 12/20/22 | 12/21/23 | 12/19/24 | 12/17/25 | - | - | - |
1EUR in Million2EUR
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | -23.87x | 0.24x | 6.8x | 0.42% | 168M | |
| 29.59x | 2.85x | 12.49x | 0.95% | 52.74B | |
| 11.16x | 1.26x | 6.62x | 5.08% | 8.75B | |
| 20.87x | 1.33x | 7.2x | 1.42% | 5.41B | |
| 29.64x | 5.39x | 20.55x | 0.51% | 4.5B | |
| Average | 13.48x | 2.21x | 10.73x | 1.67% | 14.32B | |
| Weighted average by Cap. | 26.56x | 2.70x | 11.86x | 1.46% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- EXE Stock
- Valuation EXEL Industries
Select your edition
All financial news and data tailored to specific country editions
