|
Market Closed -
OTC Markets
09:30:01 2026-07-09 EDT
|
5-day change | 1st Jan Change | ||
| 20.15 USD | -11.43% |
|
-.--% | -19.40% |
| 09-24 | Jérôme Engelbrecht appointed Mercialys Group CFO |  |
| 09-17 | Once For All Limited acquired SAQARA. | CI |
Company Valuation: Icade
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 4,776 | 3,044 | 2,693 | 1,741 | 1,668 | 1,210 | - | - |
| Change | - | -36.26% | -11.54% | -35.33% | -4.21% | -27.44% | - | - |
| Enterprise Value (EV) 1 | 11,709 | 9,921 | 6,141 | 5,195 | 5,114 | 4,262 | 4,035 | 3,727 |
| Change | - | -15.28% | -38.1% | -15.41% | -1.55% | -16.66% | -5.34% | -7.62% |
| P/E | 11.8x | 56.4x | -2.15x | -6.31x | -13.6x | -9.23x | 12.7x | 5.55x |
| PBR | 0.71x | 0.46x | 0.54x | 0.4x | 0.43x | 0.34x | 0.32x | 0.32x |
| PEG | - | -0.7x | 0x | 0.1x | 0.2x | -1.35x | -0x | 0x |
| Capitalization / Revenue | 2.88x | 1.68x | 1.76x | 1.11x | 1.15x | 0.94x | 0.9x | 0.87x |
| EV / Revenue | 7.05x | 5.46x | 4.02x | 3.3x | 3.53x | 3.3x | 3.02x | 2.69x |
| EV / EBITDA | 18.7x | 15.3x | 21.7x | 21.7x | 17.5x | 15.9x | 15.5x | 13.9x |
| EV / EBIT | 14.6x | 25.9x | 22.7x | 18.7x | 17.4x | 14.3x | 13.5x | 12.7x |
| EV / FCF | -23.5x | -42.4x | 4.66x | 31.3x | 21.6x | 6.39x | 8.09x | 6.52x |
| FCF Yield | -4.25% | -2.36% | 21.5% | 3.2% | 4.63% | 15.6% | 12.4% | 15.3% |
| Dividend per Share 2 | 4.2 | 4.33 | 4.84 | 4.31 | 1.92 | 1.766 | 1.838 | 1.936 |
| Rate of return | 6.66% | 10.8% | 13.6% | 18.8% | 8.73% | 11.1% | 11.5% | 12.1% |
| EPS 2 | 5.328 | 0.7136 | -16.5 | -3.64 | -1.62 | -1.731 | 1.256 | 2.876 |
| Distribution rate | 78.8% | 607% | -29.3% | -118% | -119% | -102% | 146% | 67.3% |
| Net sales 1 | 1,661 | 1,816 | 1,528 | 1,572 | 1,450 | 1,292 | 1,338 | 1,388 |
| EBITDA 1 | 625.5 | 650.3 | 283 | 239 | 292.5 | 268.4 | 259.7 | 267.3 |
| EBIT 1 | 800.6 | 382.5 | 270.1 | 277.5 | 294.6 | 297.9 | 299.5 | 293 |
| Net income 1 | 400.1 | 54.1 | -1,250 | -275.9 | -123 | -76.37 | 114.3 | 172.2 |
| Net Debt 1 | 6,933 | 6,876 | 3,448 | 3,454 | 3,446 | 3,052 | 2,824 | 2,517 |
| Reference price 2 | 63.10 | 40.24 | 35.54 | 22.98 | 22.00 | 15.97 | 15.97 | 15.97 |
| Nbr of stocks (in thousands) | 75,691 | 75,652 | 75,770 | 75,778 | 75,825 | 75,797 | - | - |
| Announcement Date | 2/21/22 | 2/20/23 | 2/19/24 | 2/18/25 | 2/17/26 | - | - | - |
1EUR in Million2EUR
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 21.78x | 12.89x | 15.09x | 5.68% | 15.03B | |
| 7.63x | 13.25x | 17.11x | 6.81% | 6.04B | |
| 11.6x | 14.15x | 15.09x | 5.5% | 5.93B | |
| 19.95x | 12.96x | 14.57x | 4.83% | 5.68B | |
| 9.65x | 14.43x | 15.42x | 7.19% | 5.57B | |
| 7.97x | 13.41x | 17.1x | 6.21% | 5.32B | |
| 9.07x | 16.08x | 19.38x | 8.84% | 5.32B | |
| 12.11x | 11.05x | 12.66x | 5.71% | 4.86B | |
| Average | 12.47x | 13.53x | 15.80x | 6.35% | 6.72B | |
| Weighted average by Cap. | 14.12x | 13.44x | 15.70x | 6.22% |
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
- ICAD Stock
- CDMGF Stock
- Valuation Icade
Select your edition
All financial news and data tailored to specific country editions
