|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 41.50 EUR | -0.72% |
|
+2.98% | -9.39% |
| 04-23 | Linedata Services S.A. Reports Revenue Results for the First Quarter of 2026 | CI |
| 04-23 | Linedata Q1 2026 revenue EUR 40.2 mln, down 8.5% on a reported basis | RE |
Company Valuation: Linedata Services
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 |
|---|---|---|---|---|---|---|---|
| Market Cap 1 | 249.4 | 300.4 | 275.7 | 424.6 | 225.6 | 204.6 | - |
| Change | - | 20.44% | -8.22% | 53.98% | -46.86% | -9.32% | - |
| Enterprise Value (EV) 1 | 292.6 | 405.2 | 365.3 | 475.1 | 303.8 | 249.6 | 230.8 |
| Change | - | 38.47% | -9.84% | 30.04% | -36.05% | -17.85% | -7.53% |
| P/E | 8.82x | 10.7x | 10.8x | 15x | 15.1x | 7.6x | 7.52x |
| PBR | 1.71x | 2.31x | 2.44x | 3.06x | 1.88x | 1.46x | 1.27x |
| PEG | - | -3.94x | 0.6x | 1.4x | -0.3x | 0.1x | 6.89x |
| Capitalization / Revenue | 1.56x | 1.74x | 1.5x | 2.31x | 1.33x | 1.18x | 1.12x |
| EV / Revenue | 1.83x | 2.35x | 1.99x | 2.59x | 1.79x | 1.44x | 1.26x |
| EV / EBITDA | 5.54x | 7.99x | 6.85x | 8.75x | 8.1x | 4.77x | 4.46x |
| EV / EBIT | 7.62x | 11.9x | 9.64x | 11.9x | 13.4x | 6.35x | 5.95x |
| EV / FCF | 7x | 10.9x | 11.5x | 11.1x | 22.6x | 9.86x | 8.98x |
| FCF Yield | 14.3% | 9.19% | 8.7% | 8.99% | 4.42% | 10.1% | 11.1% |
| Dividend per Share 2 | 1.6 | 1.75 | 1.75 | 1.75 | 1.2 | 1.4 | 1.6 |
| Rate of return | 4.1% | 3.8% | 3.15% | 2.04% | 2.62% | 3.35% | 3.83% |
| EPS 2 | 4.42 | 4.3 | 5.14 | 5.69 | 3.04 | 5.5 | 5.56 |
| Distribution rate | 36.2% | 40.7% | 34% | 30.8% | 39.5% | 25.5% | 28.8% |
| Net sales 1 | 160.2 | 172.7 | 183.3 | 183.7 | 169.6 | 173.7 | 182.9 |
| EBITDA 1 | 52.8 | 50.7 | 53.3 | 54.3 | 37.5 | 52.3 | 51.8 |
| EBIT 1 | 38.4 | 34.1 | 37.9 | 39.9 | 22.6 | 39.3 | 38.8 |
| Net income 1 | 28.3 | 26.5 | 25.5 | 28.1 | 14.7 | 27.3 | 27.6 |
| Net Debt 1 | 43.2 | 104.8 | 89.6 | 50.5 | 78.18 | 45 | 26.2 |
| Reference price 2 | 39.00 | 46.10 | 55.60 | 85.60 | 45.80 | 41.80 | 41.80 |
| Nbr of stocks (in thousands) | 6,396 | 6,516 | 4,959 | 4,960 | 4,926 | 4,894 | - |
| Announcement Date | 2/14/22 | 2/13/23 | 2/13/24 | 2/13/25 | 2/11/26 | - | - |
1EUR in Million2EUR
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 7.6x | 1.44x | 4.77x | 3.35% | 237M | |
| 31.58x | 9.4x | 17.41x | 1.06% | 528B | |
| 19.78x | 3.89x | 11.87x | 1.91% | 191B | |
| 47.99x | 5.65x | 15.53x | -.--% | 98.47B | |
| 34.61x | 3.28x | 11.8x | 0.19% | 43.52B | |
| 5.22x | 95.7x | 1122.89x | -.--% | 40.98B | |
| 29.7x | 11.67x | 19.03x | -.--% | 26.13B | |
| 27.46x | 1.62x | 14.8x | -.--% | 14.15B | |
| 21.76x | 3.12x | 10.53x | - | 11.39B | |
| 18.7x | 3.21x | 11.81x | 2.8% | 10.06B | |
| Average | 24.44x | 13.90x | 124.04x | 1.04% | 96.39B | |
| Weighted average by Cap. | 29.56x | 11.12x | 62.73x | 1.01% |
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
- LIN Stock
- Valuation Linedata Services
Select your edition
All financial news and data tailored to specific country editions
