Valuation Mersen

Stocks

Real-time Euronext Paris 06:16:59 2026-09-10 EDT			5-day change	1st Jan Change
38.74 ^EUR	+2.27%		+0.59%	+57.90%

08-03	Middle East hopes lift Europe into the green
07-31	Mersen S.A., H1 2026 Earnings Call, Jul 30, 2026

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	766.3	778	851.6	501.8	580.7	920.7	-	-
Change	-	1.52%	9.47%	-41.08%	15.72%	58.55%	-	-
Enterprise Value (EV) ¹	1,012	1,074	1,064	872.1	963.2	1,329	1,294	1,250
Change	-	6.12%	-0.91%	-18.05%	10.44%	37.97%	-2.64%	-3.39%
P/E	14.3x	11.8x	10.3x	8.69x	41.8x	14x	11.3x	9.55x
PBR	1.28x	1.19x	1.08x	0.61x	0.74x	1.12x	1.05x	0.98x
PEG	-	0.5x	1.57x	-0.3x	-0.6x	0x	0.5x	0.5x
Capitalization / Revenue	0.83x	0.7x	0.7x	0.4x	0.49x	0.75x	0.69x	0.64x
EV / Revenue	1.1x	0.96x	0.88x	0.7x	0.81x	1.08x	0.97x	0.87x
EV / EBITDA	6.8x	5.76x	5.25x	4.24x	5.06x	6.59x	5.66x	4.91x
EV / EBIT	10.9x	8.83x	7.75x	6.65x	8.83x	11.5x	9.5x	8.04x
EV / FCF	42x	129x	355x	-84.7x	161x	40.1x	20.2x	16.1x
FCF Yield	2.38%	0.77%	0.28%	-1.18%	0.62%	2.5%	4.95%	6.2%
Dividend per Share ²	1	1.25	1.25	0.9	0.9	0.94	1.144	1.364
Rate of return	2.71%	3.31%	3.55%	4.37%	3.77%	2.48%	3.02%	3.6%
EPS ²	2.58	3.21	3.42	2.37	0.57	2.705	3.339	3.968
Distribution rate	38.8%	38.9%	36.5%	38%	158%	34.7%	34.3%	34.4%
Net sales ¹	922.8	1,115	1,211	1,244	1,186	1,236	1,329	1,440
EBITDA ¹	148.8	186.4	202.7	205.5	190.4	201.8	228.5	254.7
EBIT ¹	92.6	121.6	137.3	131.1	109.1	116	136.2	155.4
Net income ¹	54.4	67.7	81.6	59	14.1	64.25	77.62	92.25
Net Debt ¹	245.7	296	212.5	370.3	382.5	408.2	373.2	329.4
Reference price ²	36.90	37.75	35.20	20.60	23.85	37.88	37.88	37.88
Nbr of stocks (in thousands)	20,768	20,608	24,194	24,360	24,347	24,304	-	-
Announcement Date	3/16/22	3/14/23	3/12/24	3/13/25	3/31/26	-	-	-

¹EUR in Million²EUR

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
MERSEN	14x	1.08x	6.59x	2.48%	1.07B
SIEMENS AG	24.34x	2.92x	15.96x	2.13%	236B
CATL (CONTEMPORARY AMPEREX TECHNOLOGY)	16.25x	2.09x	9.41x	3.15%	236B
SCHNEIDER ELECTRIC SE	30.45x	3.9x	18.05x	1.6%	189B
EATON CORPORATION PLC	36.88x	5.49x	23.3x	1.03%	161B
DELTA ELECTRONICS, INC.	43.75x	5.87x	26.28x	1.13%	148B
VERTIV HOLDINGS CO.	43.51x	7.16x	28.78x	0.1%	101B
DELTA ELECTRONICS (THAILAND)	96.08x	12.1x	68.69x	0.33%	102B
EMERSON ELECTRIC CO.	30.77x	4.99x	17.36x	1.47%	83.86B
FUJIKURA LTD.	29.8x	5.46x	20.14x	1.36%	59.24B
Average	36.58x	5.11x	23.45x	1.48%	131.77B
Weighted average by Cap.	35.17x	4.84x	22.49x	1.62%