Valuation Infotel

Stocks

Market Closed - Euronext Paris Other stock markets 11:55:00 2026-07-03 EDT			5-day change	1st Jan Change
39.60 ^EUR	-0.88%		+6.74%	-6.38%

06-19	Infotel to implement a share buyback agreement
05-13	Infotel Reports 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	387.1	380.2	365	299.4	295.1	270.9	-	-
Change	-	-1.78%	-3.99%	-17.98%	-1.45%	-8.21%	-	-
Enterprise Value (EV) ¹	279.3	267.4	365	216.3	211.6	163.9	159.9	142.9
Change	-	-4.26%	36.51%	-40.74%	-2.19%	-22.54%	-2.45%	-10.63%
P/E	28.2x	18.7x	20.3x	16.3x	18.1x	12.6x	11.5x	11x
PBR	3.75x	3.37x	3.1x	2.41x	2.43x	2.18x	2.06x	1.94x
PEG	-	0.4x	-1.8x	10.64x	-1.5x	0.4x	1.23x	2.24x
Capitalization / Revenue	1.47x	1.27x	1.19x	1.02x	1x	0.87x	0.83x	0.8x
EV / Revenue	1.06x	0.89x	1.19x	0.73x	0.72x	0.53x	0.49x	0.42x
EV / EBITDA	9.31x	6.89x	10.4x	6.2x	5.84x	4.04x	3.68x	3.1x
EV / EBIT	12.8x	8.97x	14.7x	8.79x	8.57x	5.63x	5.06x	4.3x
EV / FCF	10.5x	12.3x	16.8x	8.12x	10.1x	6.84x	5.87x	5x
FCF Yield	9.56%	8.12%	5.96%	12.3%	9.92%	14.6%	17%	20%
Dividend per Share ²	1.6	2	2	2	2	2	2	2
Rate of return	2.85%	3.62%	3.77%	4.63%	4.73%	5.05%	5.05%	5.05%
EPS ²	1.99	2.95	2.61	2.65	2.34	3.143	3.438	3.607
Distribution rate	80.4%	67.8%	76.6%	75.5%	85.5%	63.6%	58.2%	55.5%
Net sales ¹	263.4	300.4	307.5	294.8	294	311.1	324.5	340.4
EBITDA ¹	30	38.8	35.2	34.9	36.2	40.58	43.5	46.03
EBIT ¹	21.9	29.8	24.9	24.6	24.7	29.1	31.6	33.27
Net income ¹	13.7	20.9	18.1	18.5	16.2	22.08	23.6	25.13
Net Debt ¹	-107.8	-112.8	-	-83.1	-83.49	-107	-111	-128
Reference price ²	56.20	55.20	53.00	43.20	42.30	39.60	39.60	39.60
Nbr of stocks (in thousands)	6,888	6,888	6,888	6,931	6,976	6,840	-	-
Announcement Date	3/16/22	3/22/23	3/13/24	3/19/25	3/18/26	-	-	-

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.($)
INFOTEL	12.6x	0.53x	4.04x	5.05%	310M
IBM	28.15x	4.51x	15.75x	2.33%	272B
SNOWFLAKE INC.	-91.12x	14.39x	83.34x	-.--%	90.17B
ACCENTURE PLC	10.21x	1.12x	5.88x	4.73%	84.05B
TATA CONSULTANCY SERVICES LTD.	13.47x	2.45x	9.09x	6.14%	79.55B
RELX PLC	18.39x	4.85x	11.97x	3.1%	54.92B
INFOSYS LIMITED	13.6x	1.99x	8.34x	5.73%	44.51B
FUJITSU LIMITED	18.97x	1.52x	9.56x	1.51%	35.78B
NEC CORPORATION	19.31x	1.42x	9.05x	1.03%	34.28B
HCL TECHNOLOGIES LIMITED	15.52x	1.98x	9.21x	5.57%	32.37B
Average	5.91x	3.48x	16.62x	3.52%	72.8B
Weighted average by Cap.	6.64x	4.58x	20.60x	3.04%