|
Market Closed -
Euronext Paris
12:55:00 2026-10-29 EDT
|
After hours 16:26:20 | |||
| 64.50 EUR | +2.06% |
|
64.40 | -0.16% |
| 10-23 | French and Benelux stocks-Factors to watch Oct 23 | RE |
| 10-22 | Lisi S.A. Reports Consolidated Revenue Results for the Third Quarter and Nine Months Ended September 30, 2026 | CI |
Company Valuation: LISI S.A.
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 1,501 | 1,030 | 1,070 | 1,002 | 2,428 | 2,966 | - | - |
| Change | - | -31.4% | 3.91% | -6.33% | 142.18% | 22.16% | - | - |
| Enterprise Value (EV) 1 | 1,774 | 1,321 | 1,571 | 1,491 | 2,661 | 3,144 | 3,078 | 2,989 |
| Change | - | -25.5% | 18.91% | -5.12% | 78.5% | 18.14% | -2.1% | -2.89% |
| P/E | 34.6x | 18.4x | 29.1x | 18.3x | 17.6x | 22.8x | 18.1x | 15.5x |
| PBR | 1.46x | - | 1.15x | 1.23x | - | 2.49x | 2.23x | 2x |
| PEG | - | 0.6x | -1.2x | 0.4x | 0x | -3.7x | 0.7x | 0.9x |
| Capitalization / Revenue | 1.29x | 0.72x | 0.66x | 0.56x | 1.39x | 1.55x | 1.4x | 1.28x |
| EV / Revenue | 1.52x | 0.93x | 0.96x | 0.83x | 1.52x | 1.65x | 1.45x | 1.29x |
| EV / EBITDA | 11.6x | 7.09x | 8.82x | 7.04x | 10.2x | 9.96x | 8.59x | 7.36x |
| EV / EBIT | 26.6x | 14.8x | 17.3x | 13x | 16.5x | 14.7x | 12.6x | 10.6x |
| EV / FCF | 33.2x | 57x | 41.3x | 18.6x | 27.4x | 39.4x | 27.1x | 20.7x |
| FCF Yield | 3.01% | 1.75% | 2.42% | 5.37% | 3.65% | 2.54% | 3.68% | 4.84% |
| Dividend per Share 2 | 0.29 | 0.15 | 0.31 | 0.39 | 0.46 | 0.7646 | 0.8104 | 0.9383 |
| Rate of return | 1.02% | 0.77% | 1.31% | 1.77% | 0.87% | 1.19% | 1.26% | 1.45% |
| EPS 2 | 0.82 | 1.06 | 0.81 | 1.2 | 3.01 | 2.825 | 3.561 | 4.155 |
| Distribution rate | 35.4% | 14.2% | 38.3% | 32.5% | 15.3% | 27.1% | 22.8% | 22.6% |
| Net sales 1 | 1,164 | 1,425 | 1,630 | 1,794 | 1,748 | 1,910 | 2,121 | 2,320 |
| EBITDA 1 | 153.5 | 186.5 | 178.2 | 211.8 | 261.5 | 315.8 | 358.3 | 405.9 |
| EBIT 1 | 66.61 | 89.1 | 90.68 | 115 | 161 | 213.7 | 245.2 | 282.2 |
| Net income 1 | 44.05 | 56.96 | 37.53 | 56.01 | 139.7 | 129.5 | 168.4 | 199.6 |
| Net Debt 1 | 272.3 | 291.5 | 501.1 | 488.5 | 233.7 | 178.5 | 112.4 | 23.55 |
| Reference price 2 | 28.35 | 19.46 | 23.60 | 22.00 | 53.10 | 64.50 | 64.50 | 64.50 |
| Nbr of stocks (in thousands) | 52,957 | 52,924 | 45,345 | 45,562 | 45,717 | 45,977 | - | - |
| Announcement Date | 2/17/22 | 2/23/23 | 2/22/24 | 2/26/25 | 2/26/26 | - | - | - |
1EUR in Million2EUR
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 22.38x | 1.62x | 9.77x | 1.21% | 3.24B | |
| 34.26x | 6.29x | 25.93x | 0.6% | 311B | |
| 30.73x | 2.99x | 17.14x | 1.45% | 264B | |
| 25.86x | 1.72x | 12.75x | 1.77% | 169B | |
| 20.56x | 1.95x | 14.14x | 2.22% | 145B | |
| 29.48x | 4.28x | 17.87x | 1.16% | 139B | |
| -140.92x | 1.6x | 41.35x | -.--% | 132B | |
| 27.59x | 2.97x | 13.47x | 1.51% | 126B | |
| 20.85x | 1.76x | 14.44x | 1.79% | 95.73B | |
| 18.53x | 1.98x | 13.95x | 1.76% | 78.53B | |
| Average | 8.93x | 2.71x | 18.08x | 1.35% | 146.44B | |
| Weighted average by Cap. | 12.68x | 3.30x | 19.78x | 1.27% |
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
- FII Stock
- Valuation LISI S.A.
Select your edition
All financial news and data tailored to specific country editions
