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.($)
- - - - 92.31M
36.43x2.81x16.81x1.66% 11.68B
-234.47x11.25x-844.24x - 7.87B
20.3x1.67x14.02x2.33% 7.9B
21.22x1.16x9.29x2.22% 5.12B
37.09x0.95x8.58x1.04% 4.73B
22.24x2.14x12.24x1.1% 4.84B
22.43x0.48x8.54x2.6% 4.23B
20.83x2.1x8.99x3.48% 4.15B
17.16x0.64x7.62x3.33% 3.8B
Average -4.09x 2.58x -84.24x 2.22% 5B
Weighted average by Cap. -11.44x 3.10x -112.07x 2.1%

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