|
Real-time
Other stock markets
|
5-day change | 1st Jan Change | ||
| 43.80 EUR | -0.23% |
|
-7.79% | -4.37% |
| 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 | 214.8 | - | - |
| Change | - | 20.44% | -8.22% | 53.98% | -46.86% | -4.76% | - | - |
| Enterprise Value (EV) 1 | 292.6 | 405.2 | 365.3 | 475.1 | 303.8 | 265.3 | 246.3 | 226.3 |
| Change | - | 38.47% | -9.84% | 30.04% | -36.05% | -12.65% | -7.16% | -8.12% |
| P/E | 8.82x | 10.7x | 10.8x | 15x | 15.1x | 8.11x | 7.58x | 6.82x |
| PBR | 1.71x | 2.31x | 2.44x | 3.06x | 1.88x | 1.48x | 1.29x | 1.13x |
| PEG | - | -3.94x | 0.6x | 1.4x | -0.3x | 0.1x | 1.08x | 0.6x |
| Capitalization / Revenue | 1.56x | 1.74x | 1.5x | 2.31x | 1.33x | 1.23x | 1.17x | 1.13x |
| EV / Revenue | 1.83x | 2.35x | 1.99x | 2.59x | 1.79x | 1.52x | 1.34x | 1.19x |
| EV / EBITDA | 5.54x | 7.99x | 6.85x | 8.75x | 8.1x | 5.37x | 4.81x | 4.13x |
| EV / EBIT | 7.62x | 11.9x | 9.64x | 11.9x | 13.4x | 7.29x | 6.45x | 5.42x |
| EV / FCF | 7x | 10.9x | 11.5x | 11.1x | 22.6x | 10.1x | 9.55x | 8.2x |
| FCF Yield | 14.3% | 9.19% | 8.7% | 8.99% | 4.42% | 9.87% | 10.5% | 12.2% |
| 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% | 3.19% | 3.64% | 3.99% |
| 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 | 43.90 | 43.90 | 43.90 |
| 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 (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 8.11x | 1.52x | 5.37x | 3.19% | 247M | |
| 19.82x | 5.61x | 10.01x | 1.61% | 367B | |
| 22.13x | 4.42x | 13.83x | 1.72% | 207B | |
| 71.25x | 6.91x | 18.51x | -.--% | 114B | |
| 36.17x | 3.45x | 12.45x | 0.19% | 45.67B | |
| 13.23x | 83.04x | 708.13x | -.--% | 35.63B | |
| 30.24x | 11.76x | 19.19x | -.--% | 24.61B | |
| 36.97x | 2.29x | 20.95x | -.--% | 19.04B | |
| 87.59x | 8.33x | 35.72x | -.--% | 12.76B | |
| 25.27x | 3.62x | 12.21x | - | 13.3B | |
| Average | 35.08x | 13.09x | 85.64x | 0.74% | 83.97B | |
| Weighted average by Cap. | 29.78x | 8.77x | 42.81x | 1.16% |
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
