Valuation Guillemot Corporation

Stocks

Market Closed - Euronext Paris Other stock markets 11:55:00 2026-06-22 EDT			Pre-market 02:44:28
4.390 ^EUR	-0.68%		4.345	-1.03%

01:18am	Guillemot's Chairman Passes Away	MT
06-22	Guillemot issues statement following the death of Claude Guillemot

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
GUILLEMOT CORPORATION	-	-	-	-	73.46M
DELL TECHNOLOGIES INC.	24.29x	1.7x	15.44x	0.59%	271B
SEAGATE TECHNOLOGY HOLDINGS PLC	83.52x	20.71x	56.58x	0.27%	248B
HEWLETT PACKARD ENTERPRISE COMPANY	21.96x	1.75x	9.19x	1.18%	64.09B
LENOVO GROUP LIMITED	22.65x	0.43x	8.3x	1.77%	36.86B
ASIA VITAL COMPONENTS CO., LTD.	25.5x	4.11x	16.23x	1.59%	29.98B
TD SYNNEX CORPORATION	20.9x	0.36x	10.79x	0.68%	22.77B
HP INC.	10.39x	0.46x	5.67x	5.1%	21.53B
KING SLIDE WORKS CO., LTD.	41.27x	23.69x	34.08x	1.15%	22.73B
SHARETRONIC DATA TECHNOLOGY CO., LTD.	82.75x	-	-	0.11%	22.89B
Average	37.03x	6.65x	19.53x	1.38%	73.9B
Weighted average by Cap.	45.72x	8.93x	28.92x	0.77%