|
Market Closed -
Euronext Paris
11:55:00 2026-10-16 EDT
|
5-day change | 1st Jan Change | ||
| 40.00 EUR | -0.10% |
|
-2.77% | +67.71% |
| 09-22 | French and Benelux stocks-Factors to watch on September 22 | RE |
| 08-03 | Middle East hopes lift Europe into the green |  |
Company Valuation: Mersen
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 | 972.2 | - | - |
| Change | - | 1.52% | 9.47% | -41.08% | 15.72% | 67.42% | - | - |
| Enterprise Value (EV) 1 | 1,012 | 1,074 | 1,064 | 872.1 | 963.2 | 1,380 | 1,345 | 1,302 |
| Change | - | 6.12% | -0.91% | -18.05% | 10.44% | 43.32% | -2.54% | -3.26% |
| P/E | 14.3x | 11.8x | 10.3x | 8.69x | 41.8x | 14.8x | 12x | 10.1x |
| PBR | 1.28x | 1.19x | 1.08x | 0.61x | 0.74x | 1.18x | 1.11x | 1.03x |
| 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 | 0.79x | 0.73x | 0.68x |
| EV / Revenue | 1.1x | 0.96x | 0.88x | 0.7x | 0.81x | 1.12x | 1.01x | 0.9x |
| EV / EBITDA | 6.8x | 5.76x | 5.25x | 4.24x | 5.06x | 6.84x | 5.89x | 5.11x |
| EV / EBIT | 10.9x | 8.83x | 7.75x | 6.65x | 8.83x | 11.9x | 9.88x | 8.38x |
| EV / FCF | 42x | 129x | 355x | -84.7x | 161x | 41.6x | 21x | 16.8x |
| FCF Yield | 2.38% | 0.77% | 0.28% | -1.18% | 0.62% | 2.4% | 4.76% | 5.96% |
| 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% | 2.35% | 2.86% | 3.41% |
| 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 | 40.00 | 40.00 | 40.00 |
| 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
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 14.79x | 1.12x | 6.84x | 2.35% | 1.09B | |
| 24.98x | 2.96x | 16.12x | 2.06% | 234B | |
| 13.45x | 1.64x | 7.38x | 3.8% | 194B | |
| 26.41x | 3.46x | 15.81x | 1.84% | 161B | |
| 34.77x | 5.17x | 21.71x | 1.13% | 152B | |
| 40.03x | 5.34x | 23.91x | 1.24% | 131B | |
| 30.28x | 4.36x | 21.36x | 0.89% | 101B | |
| 90.17x | 11.16x | 63.8x | 0.35% | 93.7B | |
| 33.08x | 5.32x | 18.51x | 1.37% | 90.07B | |
| 30.4x | 3.79x | 20.37x | 1.12% | 88.12B | |
| Average | 33.83x | 4.43x | 21.58x | 1.61% | 124.48B | |
| Weighted average by Cap. | 32.45x | 4.30x | 20.70x | 1.76% |
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
- MRN Stock
- Valuation Mersen
Select your edition
All financial news and data tailored to specific country editions
