Valuation Oeneo

Stocks

Market Closed - Euronext Paris 11:55:00 2026-09-03 EDT			5-day change	1st Jan Change
9.060 ^EUR	+0.22%		-1.74%	-2.16%

09-01	Oeneo completes the acquisition of Lamouroux
07-22	Oeneo Sa Approves Cash Dividend in Respect of the 2025-2026, Payable on October 2, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	875.2	894.4	666.3	584.2	591.9	567.5	-	-
Change	-	2.19%	-25.5%	-12.32%	1.31%	-4.11%	-	-
Enterprise Value (EV) ¹	883.2	924.2	730.6	641.3	648	617.4	607.2	598.4
Change	-	4.65%	-20.95%	-12.21%	1.04%	-4.71%	-1.65%	-1.45%
P/E	23.7x	21.9x	22.9x	19.8x	22x	21.6x	19.5x	16.8x
PBR	-	-	2.12x	-	-	1.78x	1.74x	1.68x
PEG	-	2.1x	-0.8x	8.91x	-2.53x	∞x	1.8x	1x
Capitalization / Revenue	2.68x	2.57x	2.18x	1.91x	2.15x	2.04x	1.94x	1.85x
EV / Revenue	2.71x	2.65x	2.39x	2.1x	2.35x	2.22x	2.08x	1.95x
EV / EBITDA	12.5x	12.4x	11.5x	9.48x	10.9x	10.3x	9.48x	8.53x
EV / EBIT	16.4x	16.9x	17.1x	14.1x	17.2x	16x	14.3x	12.5x
EV / FCF	43.5x	42.5x	26.9x	16.9x	15.1x	15.5x	17.6x	18.2x
FCF Yield	2.3%	2.35%	3.72%	5.92%	6.64%	6.45%	5.67%	5.48%
Dividend per Share ²	0.3	0.35	0.35	0.35	0.35	0.35	0.35	0.35
Rate of return	2.22%	2.54%	3.4%	3.84%	3.79%	3.86%	3.86%	3.86%
EPS ²	0.57	0.63	0.45	0.46	0.42	0.42	0.465	0.54
Distribution rate	52.6%	55.6%	77.8%	76.1%	83.3%	83.3%	75.3%	64.8%
Net sales ¹	326	348.2	305.7	305.1	275.4	278.2	292.5	306.8
EBITDA ¹	70.8	74.37	63.6	67.64	59.43	59.75	64.05	70.15
EBIT ¹	54	54.64	42.81	45.46	37.78	38.55	42.4	47.85
Net income ¹	37.15	41.16	28.85	29.77	26.83	26.65	29.5	33.85
Net Debt ¹	7.941	29.83	64.24	57.1	56.1	49.9	39.7	30.9
Reference price ²	13.520	13.800	10.300	9.120	9.240	9.060	9.060	9.060
Nbr of stocks (in thousands)	64,735	64,811	64,691	64,061	64,057	62,643	-	-
Announcement Date	6/14/22	6/14/23	6/13/24	6/12/25	6/11/26	-	-	-

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.($)
OENEO	21.52x	2.21x	10.31x	3.87%	656M
LOUISIANA-PACIFIC CORPORATION	67.84x	2x	18.17x	1.72%	4.78B
STELLA-JONES INC.	13.75x	1.42x	8.51x	1.98%	2.7B
CENTURY PLYBOARDS (INDIA) LIMITED	39.28x	2.82x	20.91x	0.2%	1.76B
DEHUA TB NEW DECORATION MATERIAL CO.,LTD	13.3x	-	-	-	1.52B
CORTICEIRA AMORIM, SGPS, S.A.	16.77x	1.19x	7.04x	4.95%	1.08B
DEXCO S.A.	12.17x	1.17x	5.19x	2.54%	978M
Average	26.37x	1.80x	11.69x	2.54%	1.93B
Weighted average by Cap.	36.70x	1.86x	13.89x	2.03%