Valuation HEXAOM

Stocks

Market Closed - Euronext Paris 11:55:00 2026-09-15 EDT			5-day change	1st Jan Change
21.80 ^EUR	-4.80%		-13.83%	-32.92%

08-10	Weekly earnings calendar: Cisco, Adyen, Cerebras and Applied Materials to announce
05-11	Hexaom S.A. Provides Earnings Guidance for the Year 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	149.4	-	-
Change	-	-49.74%	4.92%	35.42%	23.11%	-32.92%	-	-
Enterprise Value (EV) ¹	196	85.04	52.59	96.65	161.1	73.85	49.75	149.4
Change	-	-56.62%	-38.16%	83.79%	66.67%	-54.16%	-32.63%	200.3%
P/E	11.7x	-3.88x	4.07x	12.8x	15.9x	6.6x	4.68x	4.31x
PBR	1.11x	0.68x	0.63x	0.79x	0.94x	0.57x	0.52x	-
PEG	-	0x	-0x	-0.2x	-16.38x	0.1x	0.1x	0.5x
Capitalization / Revenue	0.25x	0.12x	0.13x	0.25x	0.36x	0.2x	0.18x	0.16x
EV / Revenue	0.2x	0.08x	0.05x	0.13x	0.26x	0.1x	0.06x	0.16x
EV / EBITDA	3.78x	3.43x	0.96x	2.7x	4.19x	1.36x	0.78x	2.23x
EV / EBIT	6.13x	43.7x	1.37x	4.81x	6.39x	1.95x	1.03x	2.95x
EV / FCF	7.58x	13.7x	1.45x	9.09x	13.2x	3.89x	1.48x	3.89x
FCF Yield	13.2%	7.31%	68.8%	11%	7.56%	25.7%	67.6%	25.7%
Dividend per Share ²	1.41	-	-	0.49	0.8	1.488	2.003	2.12
Rate of return	3.81%	-	-	1.86%	2.46%	6.83%	9.19%	9.72%
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%	43%	41.9%
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	21.80	21.80	21.80
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.($)
HEXAOM	6.93x	0.11x	1.5x	6.5%	181M
LENNAR CORPORATION	14.63x	0.69x	10.13x	2.5%	19.23B
NVR, INC.	17.5x	1.79x	12.05x	-.--%	16.79B
MERITAGE HOMES CORPORATION	13.11x	1.01x	10.71x	2.96%	4.23B
M/I HOMES, INC.	11.53x	-	-	-	3.56B
DREAM FINDERS HOMES, INC.	11.24x	-	-	-	1.15B
HOVNANIAN ENTERPRISES, INC.	29.44x	-	-	-	683M
HUSCOMPAGNIET A/S	-8.36x	0.28x	10.86x	-.--%	95.95M
Average	12.00x	0.78x	9.05x	2.39%	5.74B
Weighted average by Cap.	15.36x	1.18x	10.95x	1.53%