Valuation HEXAOM London S.E.

Stocks

Market Closed - London S.E. Other stock markets 11:40:04 2024-10-16 EDT			5-day change	1st Jan Change
25.30 ^EUR	-14.85%		-15.95%	-20.94%

05-11	Hexaom S.A. Provides Earnings Guidance for the Year 2026	CI
05-11	Hexaom S.A. Reports Unaudited Consolidated Revenue Results for the First Quarter of 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	253.3	127.3	133.6	180.9	222.7	194.6	-	-
Change	-	-49.74%	4.92%	35.42%	23.11%	-12.61%	-	-
Enterprise Value (EV) ¹	196	85.04	52.59	96.65	161.1	119.1	94.98	194.6
Change	-	-56.62%	-38.16%	83.79%	66.67%	-26.08%	-20.24%	104.92%
P/E	11.7x	-3.88x	4.07x	12.8x	15.9x	8.6x	6.1x	5.61x
PBR	1.11x	0.68x	0.63x	0.79x	0.94x	0.74x	0.68x	-
PEG	-	0x	-0x	-0.2x	-16.38x	0.1x	0.1x	0.65x
Capitalization / Revenue	0.25x	0.12x	0.13x	0.25x	0.36x	0.26x	0.23x	0.21x
EV / Revenue	0.2x	0.08x	0.05x	0.13x	0.26x	0.16x	0.11x	0.21x
EV / EBITDA	3.78x	3.43x	0.96x	2.7x	4.19x	2.19x	1.48x	2.91x
EV / EBIT	6.13x	43.7x	1.37x	4.81x	6.39x	3.14x	1.97x	3.85x
EV / FCF	7.58x	13.7x	1.45x	9.09x	13.2x	6.28x	2.82x	5.07x
FCF Yield	13.2%	7.31%	68.8%	11%	7.56%	15.9%	35.4%	19.7%
Dividend per Share ²	1.41	-	-	0.49	0.8	1.488	1.81	2.02
Rate of return	3.81%	-	-	1.86%	2.46%	5.24%	6.37%	7.11%
EPS ²	3.15	-4.8	4.79	2.06	2.04	3.303	4.655	5.06
Distribution rate	44.8%	-	-	23.8%	39.2%	45.1%	38.9%	39.9%
Net sales ¹	996.6	1,060	1,024	728.5	616.2	743.4	842.8	924
EBITDA ¹	51.79	24.76	54.71	35.79	38.45	54.39	64.07	66.9
EBIT ¹	32	1.947	38.4	20.1	25.2	37.9	48.28	50.6
Net income ¹	22.7	-32.87	32.83	14.13	13.98	25.77	35.07	35.9
Net Debt ¹	-57.31	-42.29	-81.01	-84.26	-61.63	-75.55	-99.65	-
Reference price ²	37.00	18.60	19.50	26.40	32.50	28.40	28.40	28.40
Nbr of stocks (in thousands)	6,846	6,846	6,851	6,853	6,853	6,853	-	-
Announcement Date	3/23/22	4/28/23	3/22/24	3/27/25	3/26/26	-	-	-

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.($)
LENNAR CORPORATION	15.02x	0.69x	10.16x	2.41%	20.12B
NVR, INC.	17.84x	1.83x	12.46x	-.--%	17.22B
MERITAGE HOMES CORPORATION	14.84x	1.12x	12.31x	2.6%	4.92B
M/I HOMES, INC.	11.69x	-	-	-	3.79B
DREAM FINDERS HOMES, INC.	11.6x	-	-	-	1.44B
HOVNANIAN ENTERPRISES, INC.	99.44x	-	-	-	729M
SMITH DOUGLAS HOMES CORP.	30.77x	-	-	-.--%	131M
HUSCOMPAGNIET A/S	-14.71x	0.29x	9.97x	-.--%	107M
Average	23.31x	0.99x	11.22x	1%	6.06B
Weighted average by Cap.	16.89x	1.20x	11.34x	1.44%