Valuation Nexity

Stocks

Market Closed - Euronext Paris 11:55:00 2026-10-14 EDT			5-day change	1st Jan Change
4.652 ^EUR	-1.15%		-2.10%	-48.17%

09-07	T. Rowe Price Associates falls below 5% in Nexity
08-28	Listen to the yellow birds

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	2,287	1,446	931.6	724.3	499.9	259	-	-
Change	-	-36.77%	-35.58%	-22.26%	-30.98%	-48.18%	-	-
Enterprise Value (EV) ¹	3,511	3,045	2,437	1,939	1,684	1,445	1,441	1,409
Change	-	-13.28%	-19.95%	-20.43%	-13.15%	-14.19%	-0.29%	-2.21%
P/E	7.07x	7.66x	48.1x	-11.6x	-2.64x	-10.9x	36.8x	7.73x
PBR	1.2x	0.74x	0.5x	0.4x	0.31x	0.16x	0.16x	0.15x
PEG	-	-0.2x	-0.5x	0x	-0x	0.1x	-0x	0x
Capitalization / Revenue	0.47x	0.31x	0.22x	0.2x	0.18x	0.1x	0.1x	0.1x
EV / Revenue	0.73x	0.65x	0.57x	0.55x	0.6x	0.57x	0.56x	0.55x
EV / EBITDA	6.53x	5.56x	5.92x	21.8x	6.8x	5.26x	4.56x	4.03x
EV / EBIT	9.47x	8.31x	9.91x	970x	112x	23.7x	13.2x	11.5x
EV / FCF	-16.1x	45x	13.6x	10.5x	9.5x	269x	73x	24.9x
FCF Yield	-6.23%	2.22%	7.37%	9.56%	10.5%	0.37%	1.37%	4.01%
Dividend per Share ²	2.5	2.5	-	-	-	-	0.125	0.125
Rate of return	6.05%	9.59%	-	-	-	-	2.69%	2.69%
EPS ²	5.85	3.4	0.35	-1.12	-3.4	-0.4254	0.1263	0.6015
Distribution rate	42.7%	73.5%	-	-	-	-	98.9%	20.8%
Net sales ¹	4,836	4,704	4,273	3,535	2,821	2,536	2,577	2,562
EBITDA ¹	537.9	547.4	412	89	247.7	274.8	315.8	349.3
EBIT ¹	370.6	366.6	246	2	15	60.95	108.9	122.9
Net income ¹	324.9	187.8	19	-62	-188.4	-23.95	7.018	33.58
Net Debt ¹	1,224	1,599	1,506	1,215	1,184	1,186	1,182	1,150
Reference price ²	41.340	26.060	16.850	13.000	8.975	4.652	4.652	4.652
Nbr of stocks (in thousands)	55,325	55,492	55,288	55,712	55,697	55,678	-	-
Announcement Date	2/23/22	2/22/23	2/28/24	2/27/25	2/25/26	-	-	-

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.($)
NEXITY	-11.06x	0.57x	5.27x	-.--%	293M
QUANTA SERVICES, INC.	59.47x	2.74x	26.11x	0.06%	104B
VINCI	11.73x	1.02x	5.57x	4.99%	66.13B
COMFORT SYSTEMS USA, INC.	33.49x	4.21x	22.84x	0.2%	57.15B
LARSEN & TOUBRO LIMITED	24.8x	1.92x	18.88x	1.19%	53.26B
FERROVIAL N.V.	46.73x	3.79x	23.93x	2.07%	36.32B
EMCOR GROUP, INC.	23.69x	1.63x	15.03x	0.19%	34.23B
HOCHTIEF AG	26.72x	0.67x	10.97x	2.33%	32.6B
CHINA STATE CONSTRUCTION ENGINEERING CORPORATION LIMITED	5.1x	0.31x	6.01x	5.52%	27.28B
ACS, ACTIVIDADES DE CONSTRUCCIÓN Y SERVICIOS, S.A.	21.4x	0.4x	6.35x	2.89%	26.82B
Average	24.21x	1.72x	14.10x	1.94%	43.77B
Weighted average by Cap.	32.58x	2.12x	17.05x	1.82%