Valuation HERIGE Börse Stuttgart
Stocks
8YW
FR0000066540
Home Improvement Products & Services Retailers
|
Delayed
Other stock markets
|
5-day change | 1st Jan Change | ||
| 19.75 EUR | +1.80% |
|
+1.31% | -10.60% |
| 06-15 | Herige Plans Acquisition in Loire-Atlantique |  |
| 06-04 | Herige appoints François Bourgoin to lead its Atlantem subsidiary | |
Company Valuation: HERIGE
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 129.6 | 93.11 | 94.42 | 68.42 | 63.95 | 56.66 | - | - |
| Change | - | -28.14% | 1.41% | -27.53% | -6.54% | -11.39% | - | - |
| Enterprise Value (EV) 1 | 210.1 | 237.9 | 250.5 | 78.83 | 63.95 | 87.66 | 84.06 | 79.36 |
| Change | - | 13.25% | 5.3% | -68.53% | -18.88% | 37.09% | -4.11% | -5.59% |
| P/E | 6.77x | 4.26x | 10.2x | 6.22x | -8.23x | 7.43x | 5.56x | 5.03x |
| PBR | 1.05x | 0.67x | 0.71x | 0.47x | - | 0.38x | 0.35x | 0.34x |
| PEG | - | 0.3x | -0.2x | 0.3x | 0x | -0x | 0.2x | 0.5x |
| Capitalization / Revenue | 0.18x | 0.12x | 0.11x | 0.17x | - | 0.14x | 0.13x | 0.13x |
| EV / Revenue | 0.3x | 0.3x | 0.3x | 0.19x | - | 0.22x | 0.2x | 0.18x |
| EV / EBITDA | 4.48x | 4.29x | 5.35x | 4.04x | - | 3.46x | 2.87x | 2.54x |
| EV / EBIT | 6.73x | 6.4x | 9.79x | 40.6x | - | 7.19x | 5.42x | 4.7x |
| EV / FCF | -9.8x | 132x | -32.2x | 8.36x | - | -51.6x | 16.5x | 11.8x |
| FCF Yield | -10.2% | 0.76% | -3.1% | 12% | - | -1.94% | 6.07% | 8.44% |
| Dividend per Share 2 | 1.8 | 1.8 | 1.9 | - | - | 0.5 | 0.7 | 1 |
| Rate of return | 3.96% | 5.52% | 5.76% | - | - | 2.53% | 3.54% | 5.05% |
| EPS 2 | 6.72 | 7.66 | 3.23 | 3.81 | -2.71 | 2.665 | 3.56 | 3.94 |
| Distribution rate | 26.8% | 23.5% | 58.8% | - | - | 18.8% | 19.7% | 25.4% |
| Net sales 1 | 712 | 792.9 | 835.6 | 406.1 | - | 403 | 420 | 433 |
| EBITDA 1 | 46.9 | 55.5 | 46.8 | 19.5 | - | 25.3 | 29.3 | 31.3 |
| EBIT 1 | 31.2 | 37.2 | 25.6 | 1.94 | - | 12.2 | 15.5 | 16.9 |
| Net income 1 | 19.1 | 21.9 | 9.3 | 10.93 | - | 7.6 | 10.2 | 11.3 |
| Net Debt 1 | 80.5 | 144.8 | 156.1 | 10.4 | - | 31 | 27.4 | 22.7 |
| Reference price 2 | 45.50 | 32.60 | 33.00 | 23.70 | 22.30 | 19.80 | 19.80 | 19.80 |
| Nbr of stocks (in thousands) | 2,848 | 2,856 | 2,861 | 2,887 | 2,868 | 2,862 | - | - |
| Announcement Date | 3/29/22 | 3/28/23 | 4/2/24 | 3/25/25 | 4/1/26 | - | - | - |
1EUR in Million2EUR
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 22.62x | 2.22x | 14.81x | 2.84% | 326B | |
| 17.85x | 1.68x | 12.05x | 2.28% | 120B | |
| 11.44x | 0.5x | 4.84x | 4.46% | 6.22B | |
| 22.26x | 2.89x | 11.42x | 4.75% | 3.77B | |
| 21.65x | 2.03x | 12.59x | 2.45% | 2.64B | |
| 13.28x | 1.42x | 8.06x | 6.39% | 2.41B | |
| 19.55x | - | - | - | 1.97B | |
| 8.64x | 0.41x | 4.99x | 3% | 1.48B | |
| Average | 17.16x | 1.59x | 9.82x | 3.74% | 58.05B | |
| Weighted average by Cap. | 21.12x | 2.05x | 13.85x | 2.75% |
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
- Stock Market
- Stocks
- ALHRG Stock
- 8YW Stock
- Valuation HERIGE
Select your edition
All financial news and data tailored to specific country editions
