Valuation Mersen

Stocks

Market Closed - Euronext Paris 11:55:00 2026-10-20 EDT			After hours 15:01:43
37.00 ^EUR	-4.05%		37.13	+0.35%

09-22	French and Benelux stocks-Factors to watch on September 22	RE
08-03	Middle East hopes lift Europe into the green

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	937.2	-	-
Change	-	1.52%	9.47%	-41.08%	15.72%	61.39%	-	-
Enterprise Value (EV) ¹	1,012	1,074	1,064	872.1	963.2	1,345	1,310	1,267
Change	-	6.12%	-0.91%	-18.05%	10.44%	39.68%	-2.6%	-3.34%
P/E	14.3x	11.8x	10.3x	8.69x	41.8x	14.3x	11.5x	9.72x
PBR	1.28x	1.19x	1.08x	0.61x	0.74x	1.14x	1.07x	0.99x
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	0.76x	0.71x	0.65x
EV / Revenue	1.1x	0.96x	0.88x	0.7x	0.81x	1.09x	0.99x	0.88x
EV / EBITDA	6.8x	5.76x	5.25x	4.24x	5.06x	6.67x	5.73x	4.97x
EV / EBIT	10.9x	8.83x	7.75x	6.65x	8.83x	11.6x	9.62x	8.15x
EV / FCF	42x	129x	355x	-84.7x	161x	40.6x	20.5x	16.3x
FCF Yield	2.38%	0.77%	0.28%	-1.18%	0.62%	2.47%	4.89%	6.12%
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%	2.44%	2.97%	3.54%
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	38.56	38.56	38.56
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	14.25x	1.09x	6.67x	2.44%	1.05B
SIEMENS AG	24.5x	2.92x	16x	2.1%	229B
CATL (CONTEMPORARY AMPEREX TECHNOLOGY)	13x	1.57x	7.07x	3.93%	187B
SCHNEIDER ELECTRIC SE	26.2x	3.42x	15.72x	1.84%	160B
EATON CORPORATION PLC	34.79x	5.17x	21.7x	1.13%	152B
DELTA ELECTRONICS, INC.	40.33x	5.36x	24.08x	1.24%	131B
TRANE TECHNOLOGIES PLC	30.69x	4.41x	21.64x	0.88%	102B
DELTA ELECTRONICS (THAILAND)	90.53x	11.21x	64.06x	0.35%	93.7B
EMERSON ELECTRIC CO.	32.89x	5.29x	18.42x	1.38%	89.55B
JOHNSON CONTROLS INTERNATIONAL PLC	30.97x	3.86x	20.72x	1.1%	89.78B
Average	33.81x	4.43x	21.61x	1.64%	123.58B
Weighted average by Cap.	32.51x	4.30x	20.79x	1.77%