Company Valuation: Groupe CRIT

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 688.1 677.1 872.6 644.9 613.2 568.8 - -
Change - -1.6% 28.88% -26.1% -4.92% -7.23% - -
Enterprise Value (EV) 1 411.9 338.1 490.4 493.9 478.1 347.3 252.8 152.4
Change - -17.91% 45.03% 0.71% -3.2% -27.35% -27.21% -39.71%
P/E 15.6x 9.97x 12x 8.87x 19.7x 9.59x 8.65x 7.83x
PBR 1.04x 0.94x 1.16x 0.87x - - - -
PEG - 0.2x 1.67x 1.71x -0.3x 0.1x 0.8x 0.7x
Capitalization / Revenue 0.34x 0.29x 0.34x 0.21x 0.18x 0.17x 0.16x 0.16x
EV / Revenue 0.2x 0.14x 0.19x 0.16x 0.14x 0.1x 0.07x 0.04x
EV / EBITDA 3.64x 2.51x 3.59x 3.31x 3.29x 2.33x 1.6x 0.91x
EV / EBIT 5.47x 3.33x 5.06x 5.01x 5.36x 3.83x 2.57x 1.42x
EV / FCF 6.69x 2.77x 5.12x 5.35x 6.17x 3.24x 2.21x 1.25x
FCF Yield 14.9% 36.2% 19.5% 18.7% 16.2% 30.9% 45.2% 80.2%
Dividend per Share 2 1 3.5 1 6 1.5 1.5 1.5 1.5
Rate of return 1.61% 5.74% 1.27% 9.8% 2.58% 2.78% 2.78% 2.78%
EPS 2 3.97 6.12 6.56 6.9 2.96 5.63 6.24 6.9
Distribution rate 25.2% 57.2% 15.2% 87% 50.7% 26.6% 24% 21.7%
Net sales 1 2,032 2,336 2,536 3,124 3,372 3,438 3,551 3,669
EBITDA 1 113.2 134.8 136.5 149.1 145.3 148.9 157.9 166.9
EBIT 1 75.3 101.5 96.9 98.6 89.2 90.6 98.5 107
Net income 1 44.1 67.9 72.8 73 31.2 63.3 70.3 77.7
Net Debt 1 -276.2 -339 -382.2 -151 -135.1 -221.5 -316 -416.4
Reference price 2 62.00 61.00 78.60 61.20 58.20 54.00 54.00 54.00
Nbr of stocks (in thousands) 11,098 11,100 11,102 10,537 10,536 10,534 - -
Announcement Date 3/22/22 3/21/23 3/19/24 3/25/25 3/24/26 - - -
1EUR in Million2EUR
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
9.59x0.1x2.33x2.78% 660M
23.5x4.83x16.16x2.49% 114B
20.67x0.36x8.97x4.12% 8.17B
13.56x0.29x7.75x4.01% 5.22B
35.57x0.79x16.45x5.23% 4.56B
14.15x0.34x5.61x4.33% 4.17B
72.98x3.12x11x-.--% 3.61B
20.66x0.19x8.14x2.19% 2.9B
12.94x - - 3.98% 1.45B
26.85x3.56x17.44x-.--% 1.13B
Average 25.05x 1.51x 10.43x 2.91% 14.61B
Weighted average by Cap. 24.12x 3.99x 14.81x 2.7%

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

  1. Stock Market
  2. Stocks
  3. CEN Stock
  4. Valuation Groupe CRIT