Valuation Guillemot Corporation

Stocks

Market Closed - Euronext Paris 11:55:00 2026-10-12 EDT			Pre-market 02:14:40
3.890 ^EUR	-1.27%		3.880	-0.26%

09-24	Guillemot Corporation S.A. Maintains Earnings Guidance for the Year 2026	CI
09-24	Guillemot Corporation S.A. Reports Earnings Results for the Half Year Ended June 30, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	130.3	225.6	195.5	102.1	104.9	67.3
Change	-	73.16%	-13.31%	-47.76%	2.74%	-35.87%
Enterprise Value (EV) ¹	77.11	201.3	162.5	75.22	75.36	44.66
Change	-	161.03%	-19.25%	-53.72%	0.18%	-40.74%
P/E	4.39x	16.6x	9.57x	113x	88.8x	-27.7x
PBR	1.64x	2.49x	1.85x	1x	1.04x	0.7x
PEG	-	-0.3x	0.2x	-1.2x	2.7x	0x
Capitalization / Revenue	1.08x	1.28x	1.04x	0.86x	0.84x	0.53x
EV / Revenue	0.64x	1.14x	0.86x	0.63x	0.6x	0.35x
EV / EBITDA	3.67x	5.85x	4.08x	14x	11.5x	15.5x
EV / EBIT	3.83x	6.06x	4.71x	29.7x	20.2x	56.5x
EV / FCF	3.19x	-10.7x	8.21x	-31.1x	7.94x	-14.9x
FCF Yield	31.4%	-9.35%	12.2%	-3.22%	12.6%	-6.73%
Dividend per Share ²	0.25	0.25	0.25	-	-	0.13
Rate of return	2.92%	1.69%	1.95%	-	-	2.83%
EPS ²	1.95	0.89	1.34	0.06	0.08	-0.1663
Distribution rate	12.8%	28.1%	18.7%	-	-	-78.2%
Net sales ¹	120.6	176.8	188	119.1	125.1	127.2
EBITDA ¹	21.03	34.4	39.87	5.363	6.566	2.882
EBIT ¹	20.12	33.21	34.54	2.532	3.738	0.791
Net income ¹	29.78	13.71	20.35	0.964	1.177	-2.432
Net Debt ¹	-53.15	-24.28	-32.99	-26.91	-29.57	-22.64
Reference price ²	8.560	14.780	12.820	6.790	7.100	4.600
Nbr of stocks (in thousands)	15,217	15,261	15,252	15,043	14,780	14,631
Announcement Date	4/29/21	4/25/22	4/27/23	4/25/24	4/29/25	4/29/26

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.($)
GUILLEMOT CORPORATION	-	-	-	-	62.63M
DELL TECHNOLOGIES INC.	23.58x	1.98x	15.65x	0.44%	367B
SANDISK CORPORATION	6.84x	3.72x	4.62x	-.--%	218B
SEAGATE TECHNOLOGY HOLDINGS PLC	21.79x	8.76x	15.53x	0.4%	171B
WESTERN DIGITAL CORPORATION	19.81x	7.3x	13.97x	0.15%	145B
HEWLETT PACKARD ENTERPRISE COMPANY	24.9x	2.3x	11.78x	0.81%	93.36B
LENOVO GROUP LIMITED	18.42x	0.45x	8.12x	1.77%	51.12B
EVERPURE, INC.	160.05x	9.92x	43.73x	-.--%	51.75B
NETAPP, INC.	30.71x	5.56x	16.82x	0.88%	46.98B
ASIA VITAL COMPONENTS CO., LTD.	32.55x	5.73x	19.49x	1.29%	41.58B
Average	37.63x	5.08x	16.63x	0.64%	118.55B
Weighted average by Cap.	26.22x	4.51x	14.18x	0.43%