Valuation Maurel London S.E.

Stocks

Market Closed - London S.E. 07:34:39 2026-02-09 EST			Pre-market 02:05:23
7.120 ^EUR	+14.84%		8.163	+14.65%

08-06	Etablissements Maurel & Prom S.A. Reports Earnings Results for the Half Year Ended June 30, 2026	CI
08-06	Maurel & Prom profits boosted by prices in the first half

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	510	848	1,338	1,168	1,290	1,878	-	-
Change	-	66.25%	57.78%	-12.71%	10.42%	45.64%	-	-
Enterprise Value (EV) ¹	853	1,048	1,458	1,134	1,111	1,554	1,319	1,188
Change	-	22.85%	39.12%	-22.22%	-2.05%	39.92%	-15.15%	-9.89%
P/E	4.25x	4.17x	6.41x	5.03x	3.16x	7.14x	7.8x	7.67x
PBR	0.76x	0.99x	1.31x	1x	0.86x	1.23x	1.15x	1.1x
PEG	-	0.1x	3.3x	0.4x	0x	-0.2x	-0.92x	4.64x
Capitalization / Revenue	1.02x	1.25x	1.96x	1.45x	2.23x	2.58x	2.5x	2.5x
EV / Revenue	1.71x	1.55x	2.14x	1.4x	1.92x	2.14x	1.75x	1.58x
EV / EBITDA	3.05x	2.37x	4.06x	3.08x	4.46x	3.79x	3.45x	3.2x
EV / EBIT	5.4x	2.98x	7.55x	4.4x	2.76x	5.56x	5.56x	5.36x
EV / FCF	7.35x	3.98x	11.7x	8.62x	-50.5x	13.8x	4.51x	5.52x
FCF Yield	13.6%	25.1%	8.55%	11.6%	-1.98%	7.22%	22.2%	18.1%
Dividend per Share ²	0.0774	0.2465	0.249	0.3574	0.3804	0.442	0.3715	0.3243
Rate of return	2.99%	5.75%	3.7%	6.08%	5.86%	4.7%	3.95%	3.45%
EPS ²	0.61	1.03	1.05	1.17	2.05	1.318	1.206	1.226
Distribution rate	12.7%	23.9%	23.7%	30.5%	18.6%	33.5%	30.8%	26.4%
Net sales ¹	500	676	682	808	578	727.9	752.6	752.6
EBITDA ¹	280	443	359	368	249	410.3	382.4	371.5
EBIT ¹	158	352	193	258	403	279.5	237.1	221.7
Net income ¹	121	206	210	233	410	287.5	234.5	262.1
Net Debt ¹	343	200	120	-34	-179	-324.3	-559.7	-690.1
Reference price ²	2.593	4.291	6.732	5.881	6.487	9.407	9.407	9.407
Nbr of stocks (in thousands)	196,702	197,616	198,754	198,610	198,807	199,665	-	-
Announcement Date	3/18/22	3/14/23	3/1/24	3/6/25	3/12/26	-	-	-

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
CONOCOPHILLIPS	12.04x	2.3x	5.39x	2.68%	152B
CANADIAN NATURAL RESOURCES LIMITED	12.29x	3.23x	6.19x	3.74%	98.65B
EOG RESOURCES, INC.	8.52x	2.59x	4.58x	2.9%	74.8B
OCCIDENTAL PETROLEUM CORPORATION	7.44x	2.47x	3.95x	1.79%	58.34B
CENOVUS ENERGY INC.	9.81x	1.41x	4.58x	1.99%	57.29B
DIAMONDBACK ENERGY, INC.	10.95x	3.6x	5.27x	2.15%	56.7B
DEVON ENERGY CORPORATION	9.46x	2.51x	4.8x	2.45%	52.72B
WOODSIDE ENERGY GROUP LTD	12.75x	3.4x	5.13x	5.67%	43.94B
ECOPETROL S.A.	6.39x	1.61x	3.98x	5.52%	35.51B
Average	9.96x	2.57x	4.87x	3.21%	70.03B
Weighted average by Cap.	10.45x	2.59x	5.05x	3.03%