|
Market Closed -
Euronext Bruxelles
12:55:00 2026-10-28 EDT
|
5-day change | 1st Jan Change | ||
| 15.25 EUR | -2.56% |
|
-4.98% | -14.57% |
| 08-26 | Inclusio SA Reports Earnings Results for the Half Year Ended June 30, 2026 | CI |
| 05-20 | Inclusio SA announces Annual dividend, payable on June 17, 2026 | CI |
Company Valuation: Inclusio SA
Data adjusted to current consolidation scope
| Fiscal Period: December | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|
| Market Cap 1 | 102.1 | 97.22 | 100.9 | 136 | 118.8 | - | - |
| Change | - | -4.81% | 3.77% | 34.82% | -12.64% | - | - |
| Enterprise Value (EV) 1 | 102.1 | 97.22 | 100.9 | 299.6 | 326.5 | 338.2 | 346.5 |
| Change | - | -4.81% | 3.77% | 196.94% | 9% | 3.58% | 2.45% |
| P/E | - | 14.1x | 13.3x | 15.7x | 7.83x | 8.83x | 9.45x |
| PBR | - | - | - | 0.57x | 0.46x | 0.44x | 0.43x |
| PEG | - | - | 1.37x | 1.3x | 0.1x | -0.8x | -1.45x |
| Capitalization / Revenue | 9.88x | 7.31x | 6.57x | 8.08x | 6.64x | 5.76x | 5.41x |
| EV / Revenue | 9.88x | 7.31x | 6.57x | 17.8x | 18.2x | 16.4x | 15.8x |
| EV / EBITDA | - | - | - | - | - | - | - |
| EV / EBIT | - | 9.9x | 8.83x | 15.6x | 25.1x | 22.9x | 22.2x |
| EV / FCF | - | - | - | - | - | - | - |
| FCF Yield | - | - | - | - | - | - | - |
| Dividend per Share 2 | - | 0.75 | 0.82 | 0.92 | 0.9284 | 0.9546 | 0.9835 |
| Rate of return | - | 5.73% | 6.03% | 5.15% | 6.09% | 6.26% | 6.45% |
| EPS 2 | - | 0.93 | 1.02 | 1.14 | 1.948 | 1.727 | 1.615 |
| Distribution rate | - | 80.6% | 80.4% | 80.7% | 47.7% | 55.3% | 60.9% |
| Net sales 1 | 10.34 | 13.3 | 15.35 | 16.84 | 17.9 | 20.64 | 21.97 |
| EBITDA | - | - | - | - | - | - | - |
| EBIT 1 | - | 9.825 | 11.43 | 19.18 | 13 | 14.8 | 15.6 |
| Net income 1 | 22.23 | 6.902 | 7.538 | 8.704 | 8.3 | 8.7 | 9 |
| Net Debt 1 | - | - | - | 163.6 | 207.7 | 219.4 | 227.7 |
| Reference price 2 | 13.75 | 13.10 | 13.60 | 17.85 | 15.25 | 15.25 | 15.25 |
| Nbr of stocks (in thousands) | 7,428 | 7,422 | 7,418 | 7,620 | 7,792 | - | - |
| Announcement Date | 2/28/23 | 2/26/24 | 2/27/25 | 2/27/26 | - | - | - |
1EUR in Million2EUR
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 8.03x | 18.41x | - | 5.93% | 136M | |
| 64.94x | - | - | - | 69.72B | |
| 12.56x | 4.4x | 11.29x | 3.83% | 39.78B | |
| 18.68x | 4.05x | 16.29x | 1.31% | 28.81B | |
| 14.58x | 3.16x | 15.14x | 2.4% | 26.9B | |
| 8.07x | 1.47x | 8.25x | 4.39% | 26.87B | |
| 5.7x | 0.76x | 1.57x | 8.68% | 27.72B | |
| 8.52x | 3.02x | 7.05x | -.--% | 20.19B | |
| 10.26x | 2.01x | 7.76x | 4.09% | 20.62B | |
| 13.34x | 6.46x | 16.98x | 1.63% | 19.11B | |
| Average | 16.47x | 4.86x | 10.54x | 3.59% | 27.99B | |
| Weighted average by Cap. | 24.91x | 3.17x | 10.56x | 3.47% |
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
- INCLU Stock
- Valuation Inclusio SA
Select your edition
All financial news and data tailored to specific country editions
