Valuation Guillemot Corporation

Stocks

Market Closed - Euronext Paris 11:55:00 2026-09-18 EDT			5-day change	1st Jan Change
4.230 ^EUR	+0.71%		+2.92%	-8.04%

07-30	Guillemot Corporation S.A. Maintains Earnings Guidance for the Year 2026	CI
06-23	Guillemot Corporation S.A. Announces Board Changes, Effective June 23, 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	-	-	-	-	70.93M
DELL TECHNOLOGIES INC.	23.22x	1.96x	15.42x	0.45%	361B
SEAGATE TECHNOLOGY HOLDINGS PLC	25.02x	10.13x	17.95x	0.35%	195B
HEWLETT PACKARD ENTERPRISE COMPANY	21.51x	2.03x	10.36x	0.93%	80.66B
LENOVO GROUP LIMITED	20.42x	0.53x	9.54x	1.57%	59.42B
ASIA VITAL COMPONENTS CO., LTD.	33.24x	5.83x	19.79x	1.26%	42.3B
KING SLIDE WORKS CO., LTD.	35.97x	21.99x	27.23x	1.24%	37.41B
HP INC.	13.75x	0.6x	7.32x	3.49%	31.02B
ASUSTEK COMPUTER INC.	12.43x	0.65x	9.69x	5.41%	22.4B
TD SYNNEX CORPORATION	16.75x	0.32x	9.55x	0.72%	21.28B
Average	22.48x	4.89x	14.10x	1.71%	85.1B
Weighted average by Cap.	23.54x	4.69x	15.26x	0.87%