Company Valuation: NSC Groupe

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 18.18 19.38 17.1 20.85 26.48 30.65
Change - 6.59% -11.78% 21.95% 27% 15.75%
Enterprise Value (EV) 1 27.17 25.7 17.87 28.6 19.44 14.83
Change - -5.4% -30.49% 60.06% -32.03% -23.73%
P/E -1x 25.3x 9.28x 7.72x 6.46x 3.82x
PBR 0.7x 0.66x 0.58x 0.65x 0.73x 0.71x
PEG - -0x 0x 0.2x 0.1x 0x
Capitalization / Revenue 0.59x 0.4x 0.25x 0.29x 0.37x 0.42x
EV / Revenue 0.88x 0.53x 0.26x 0.4x 0.27x 0.2x
EV / EBITDA -2.74x 10.1x 3.7x 5.27x 2.83x 2.37x
EV / EBIT -2.04x -37.4x 25x 13.3x 4.47x 3.98x
EV / FCF 5.67x 9.75x 7.23x -3.97x 1.45x -
FCF Yield 17.6% 10.3% 13.8% -25.2% 68.9% -
Dividend per Share 2 - - - - 1.25 1.25
Rate of return - - - - 1.97% 1.7%
EPS 2 -43.44 1.66 4.42 6.48 9.837 19.26
Distribution rate - - - - 12.7% 6.49%
Net sales 1 31.04 48.62 68.29 71.05 71.9 73.43
EBITDA 1 -9.916 2.542 4.827 5.424 6.875 6.248
EBIT 1 -13.33 -0.688 0.715 2.152 4.348 3.721
Net income 1 -18.11 0.694 1.843 2.702 4.102 8.033
Net Debt 1 8.988 6.323 0.769 7.746 -7.042 -15.82
Reference price 2 43.60 42.00 41.00 50.00 63.50 73.50
Nbr of stocks (in thousands) 417 461 417 417 417 417
Announcement Date 5/12/21 4/29/22 4/24/23 4/11/24 4/30/25 4/30/26
1EUR in Million2EUR
Estimates

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - - 29.63M
36.2x6.21x23.04x0.74% 124B
32.43x6.02x20.83x1.86% 39.51B
35.2x4.49x16.57x0.1% 32.99B
21.64x1.79x13.14x2.25% 30.77B
25.19x3.96x13.29x1.45% 27.99B
25.54x3.08x13.41x1.49% 27.78B
21.81x3.17x13.67x1.07% 26.64B
106.25x36.76x86.18x0.36% 24.99B
27.15x3.37x16.55x1.66% 24.4B
Average 36.82x 7.65x 24.08x 1.22% 35.93B
Weighted average by Cap. 35.95x 6.94x 23.11x 1.11%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA