Company Valuation: Piscines Desjoyaux

Data adjusted to current consolidation scope
Fiscal Period: August 2020 2021 2022 2023 2024 2025
Market Cap 1 161.5 277.4 165.2 118 112.6 114.9
Change - 71.7% -40.43% -28.56% -4.57% 2%
Enterprise Value (EV) 1 140 238.4 130 81.58 85.04 99.94
Change - 70.35% -45.47% -37.26% 4.25% 17.51%
P/E 11.5x 10.9x 7.77x 7.31x 10.3x 19.4x
PBR 2.1x 2.83x 1.5x 1.01x 0.94x 0.99x
PEG - 0.1x -0.5x -0.3x -0.3x -0.4x
Capitalization / Revenue 1.4x 1.72x 1.03x 0.85x 0.97x 1.18x
EV / Revenue 1.22x 1.48x 0.81x 0.59x 0.74x 1.02x
EV / EBITDA 5.4x 5.9x 3.89x 3.13x 4.08x 6.64x
EV / EBIT 6.79x 6.77x 4.63x 3.79x 5.65x 12.2x
EV / FCF 10.3x 12.4x 133x 8.34x -29.3x -24.6x
FCF Yield 9.7% 8.06% 0.75% 12% -3.41% -4.07%
Dividend per Share 2 0.51 1.02 1 1 1 0.66
Rate of return 2.83% 3.3% 5.43% 7.6% 7.97% 5.16%
EPS 2 1.56 2.84 2.367 1.8 1.22 0.66
Distribution rate 32.7% 35.9% 42.3% 55.6% 82% 100%
Net sales 1 115.2 161 160.5 138.7 115.7 97.66
EBITDA 1 25.92 40.4 33.4 26.1 20.84 15.06
EBIT 1 20.62 35.23 28.11 21.5 15.04 8.187
Net income 1 14.01 25.52 21.26 16.16 11 6.004
Net Debt 1 -21.56 -38.92 -35.19 -36.46 -27.59 -14.95
Reference price 2 18.000 30.900 18.400 13.150 12.550 12.800
Nbr of stocks (in thousands) 8,974 8,976 8,979 8,976 8,975 8,976
Announcement Date 1/16/21 12/23/21 12/21/22 12/18/23 12/24/24 12/23/25
1EUR in Million2EUR
Estimates


P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - - 94.91M
32.23x2.27x13.66x1.98% 9.91B
15.86x1.38x11.4x2.97% 6.27B
-140.96x9.48x-215.41x - 6.14B
20.02x2.06x11.81x1.17% 4.69B
15.92x1x7.98x2.73% 4.17B
14.63x0.72x7.63x3.96% 4.11B
30.56x0.82x7.45x1.26% 3.89B
18.21x1.93x8.26x3.83% 3.78B
18.15x0.41x7.22x3.12% 3.53B
Average 2.73x 2.23x -15.56x 2.63% 4.66B
Weighted average by Cap. 0.54x 2.54x -19.59x 2.52%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Piscines Desjoyaux

Historical PBR trend

Valuation ratios - PBR - Piscines Desjoyaux

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Piscines Desjoyaux

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Piscines Desjoyaux

  1. Stock Market
  2. Stocks
  3. ALPDX Stock
  4. Valuation Piscines Desjoyaux