Valuation Guillemot Corporation

Stocks

Market Closed - Euronext Paris Other stock markets 11:55:00 2026-06-22 EDT			5-day change	1st Jan Change
4.390 ^EUR	-0.68%		-5.18%	-4.57%

05-04	Guillemot Corporation S.A. commences an Equity Buyback for ?5 million worth of its shares, under the authorization approved on June 5, 2025.	CI
04-29	Guillemot Corporation S.A. Reports Unaudited Turnover Results for the First Quarter Ended March 31, 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	-	-	-	-	74.12M
DELL TECHNOLOGIES INC.	23.75x	1.66x	15.12x	0.61%	265B
SEAGATE TECHNOLOGY HOLDINGS PLC	81.71x	20.26x	55.36x	0.27%	242B
HEWLETT PACKARD ENTERPRISE COMPANY	21.51x	1.72x	9.03x	1.2%	62.78B
LENOVO GROUP LIMITED	23.13x	0.44x	8.48x	1.74%	37.64B
ASIA VITAL COMPONENTS CO., LTD.	25.51x	4.07x	16.09x	1.6%	29.74B
TD SYNNEX CORPORATION	21x	0.36x	10.83x	0.68%	22.88B
HP INC.	10.37x	0.46x	5.66x	5.11%	21.49B
KING SLIDE WORKS CO., LTD.	37.53x	21.44x	30.84x	1.26%	20.67B
SHARETRONIC DATA TECHNOLOGY CO., LTD.	72.55x	-	-	0.12%	20.08B
Average	35.23x	6.30x	18.93x	1.4%	72.21B
Weighted average by Cap.	44.30x	8.62x	28.18x	0.79%