Valuation EXEL Industries

Stocks

Market Closed - Euronext Paris Other stock markets 11:55:00 2026-06-19 EDT			5-day change	1st Jan Change
21.80 ^EUR	0.00%		-8.40%	-44.95%

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

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	147.9	-	-
Change	-	-56.25%	32.22%	7.36%	-28.19%	-38.94%	-	-
Enterprise Value (EV) ¹	585.3	398	431.4	465.1	340.4	210.3	198.7	190.5
Change	-	-32%	8.38%	7.82%	-26.8%	-38.22%	-5.51%	-4.15%
P/E	12.5x	8.33x	7.35x	10.8x	14.9x	-24.1x	11.2x	11.6x
PBR	1.39x	0.57x	0.71x	0.73x	0.52x	0.33x	0.32x	0.31x
PEG	-	-0.2x	0.1x	-0.4x	-0.3x	0x	-0x	-4.1x
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	0.21x
EV / EBITDA	7.52x	6.64x	4.6x	5.32x	5.04x	6.85x	3.81x	3.41x
EV / EBIT	10.7x	10.7x	6.46x	8.25x	9.13x	-63.3x	8.75x	8.32x
EV / FCF	12.8x	-5.78x	6.92x	24.1x	7.41x	3.2x	36.8x	35.9x
FCF Yield	7.78%	-17.3%	14.5%	4.15%	13.5%	31.2%	2.72%	2.78%
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%	0.41%	2.21%	2.95%
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	21.80	21.80	21.80
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

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.($)
EXEL INDUSTRIES	-24.09x	0.24x	6.85x	0.41%	170M
CORTEVA, INC.	29.49x	2.84x	12.45x	0.95%	52.56B
YUNNAN YUNTIANHUA CO., LTD.	10.14x	1.15x	6.05x	5.59%	7.96B
UPL LIMITED	20.95x	1.33x	7.22x	1.42%	5.44B
PI INDUSTRIES LIMITED	29.65x	5.39x	20.55x	0.51%	4.51B
Average	13.23x	2.19x	10.62x	1.78%	14.13B
Weighted average by Cap.	26.53x	2.69x	11.83x	1.48%