|
Market Closed -
Euronext Paris
11:55:00 2026-08-20 EDT
|
5-day change | 1st Jan Change | ||
| 43.30 EUR | +0.46% |
|
-0.23% | -5.46% |
| 07-24 | French and Benelux stocks-Factors to watch | RE |
| 07-23 | Linedata Services S.A. Announces Sales Results for the First Half of 2026 | CI |
Company Valuation: Linedata Services
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 249.4 | 300.4 | 275.7 | 424.6 | 225.6 | 211.9 | - | - |
| Change | - | 20.44% | -8.22% | 53.98% | -46.86% | -6.07% | - | - |
| Enterprise Value (EV) 1 | 292.6 | 405.2 | 365.3 | 475.1 | 303.8 | 262.4 | 243.4 | 223.4 |
| Change | - | 38.47% | -9.84% | 30.04% | -36.05% | -13.62% | -7.24% | -8.22% |
| P/E | 8.82x | 10.7x | 10.8x | 15x | 15.1x | 7.97x | 7.44x | 6.69x |
| PBR | 1.71x | 2.31x | 2.44x | 3.06x | 1.88x | 1.46x | 1.27x | 1.11x |
| PEG | - | -3.94x | 0.6x | 1.4x | -0.3x | 0.1x | 1.06x | 0.6x |
| Capitalization / Revenue | 1.56x | 1.74x | 1.5x | 2.31x | 1.33x | 1.21x | 1.16x | 1.12x |
| EV / Revenue | 1.83x | 2.35x | 1.99x | 2.59x | 1.79x | 1.5x | 1.33x | 1.18x |
| EV / EBITDA | 5.54x | 7.99x | 6.85x | 8.75x | 8.1x | 5.31x | 4.75x | 4.08x |
| EV / EBIT | 7.62x | 11.9x | 9.64x | 11.9x | 13.4x | 7.21x | 6.37x | 5.34x |
| EV / FCF | 7x | 10.9x | 11.5x | 11.1x | 22.6x | 10x | 9.43x | 8.09x |
| FCF Yield | 14.3% | 9.19% | 8.7% | 8.99% | 4.42% | 9.98% | 10.6% | 12.4% |
| Dividend per Share 2 | 1.6 | 1.75 | 1.75 | 1.75 | 1.2 | 1.4 | 1.6 | 1.75 |
| Rate of return | 4.1% | 3.8% | 3.15% | 2.04% | 2.62% | 3.25% | 3.71% | 4.06% |
| EPS 2 | 4.42 | 4.3 | 5.14 | 5.69 | 3.04 | 5.41 | 5.79 | 6.44 |
| Distribution rate | 36.2% | 40.7% | 34% | 30.8% | 39.5% | 25.9% | 27.6% | 27.2% |
| Net sales 1 | 160.2 | 172.7 | 183.3 | 183.7 | 169.6 | 174.7 | 183.3 | 189.9 |
| EBITDA 1 | 52.8 | 50.7 | 53.3 | 54.3 | 37.5 | 49.4 | 51.2 | 54.8 |
| EBIT 1 | 38.4 | 34.1 | 37.9 | 39.9 | 22.6 | 36.4 | 38.2 | 41.8 |
| Net income 1 | 28.3 | 26.5 | 25.5 | 28.1 | 14.7 | 25.7 | 27.4 | 30.5 |
| Net Debt 1 | 43.2 | 104.8 | 89.6 | 50.5 | 78.18 | 50.5 | 31.5 | 11.5 |
| Reference price 2 | 39.00 | 46.10 | 55.60 | 85.60 | 45.80 | 43.10 | 43.10 | 43.10 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 7.97x | 1.5x | 5.29x | 3.25% | 246M | |
| 22.48x | 6.12x | 10.93x | 1.42% | 414B | |
| 26.39x | 5.28x | 16.59x | 1.44% | 250B | |
| 82.34x | 8.01x | 21.43x | -.--% | 132B | |
| 38.48x | 3.6x | 13.24x | 0.18% | 47.58B | |
| -52.69x | 86.35x | 744.21x | -.--% | 40.06B | |
| 30.77x | 11.94x | 19.5x | -.--% | 25.09B | |
| 37.11x | 2.45x | 22.28x | -.--% | 20.32B | |
| 104x | 9.97x | 42.48x | -.--% | 15.08B | |
| -637.65x | 3.78x | 12.65x | - | 13.82B | |
| Average | -34.08x | 13.90x | 90.86x | 0.7% | 95.81B | |
| Weighted average by Cap. | 21.66x | 9.49x | 45.61x | 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
