Company Valuation: Poujoulat

Data adjusted to current consolidation scope
Fiscal Period: March 2022 2023 2024 2025 2026 2027 2028 2029
Market Cap 1 158.1 193.7 130.6 79.51 58.91 39.52 - -
Change - 22.56% -32.6% -39.11% -25.91% -32.91% - -
Enterprise Value (EV) 1 205.8 262.9 234.5 185.1 170.8 151.2 149.9 145.8
Change - 27.79% -10.8% -21.1% -7.7% -11.47% -0.86% -2.73%
P/E 11.4x 7.96x 14.3x 49x -15.3x 24.1x 6.64x 3.65x
PBR 1.56x 1.59x 1.01x 0.62x 0.48x 0.32x 0.3x 0.28x
PEG - 0.1x -0.2x -0.6x 0x -0x 0x 0x
Capitalization / Revenue 0.52x 0.48x 0.37x 0.23x 0.17x 0.11x 0.1x 0.09x
EV / Revenue 0.68x 0.65x 0.67x 0.53x 0.49x 0.4x 0.37x 0.34x
EV / EBITDA 5.57x 5.23x 7.55x 9.13x 11.2x 6.81x 5.37x 4.24x
EV / EBIT 9.85x 7.74x 16.4x 38x -96.5x 27.5x 13.3x 8.19x
EV / FCF 18.2x -17.1x -8.96x 12.2x 32x 54x 60x 27x
FCF Yield 5.5% -5.85% -11.2% 8.18% 3.13% 1.85% 1.67% 3.7%
Dividend per Share 2 0.225 0.32 0.18 0.12 - - - -
Rate of return 1.1% 1.28% 1.07% 1.17% - - - -
EPS 2 1.782 3.14 1.18 0.21 -0.5 0.2149 0.78 1.42
Distribution rate 12.6% 10.2% 15.3% 57.1% - - - -
Net sales 1 302.2 402 352.2 348.9 350.6 374 402.7 434.5
EBITDA 1 36.95 50.23 31.07 20.28 15.27 22.2 27.9 34.4
EBIT 1 20.89 33.96 14.32 4.87 -1.77 5.5 11.3 17.8
Net income 1 14.7 24.64 9.235 1.666 -3.928 1.7 6.1 11.1
Net Debt 1 47.69 69.21 104 105.6 111.9 111.7 110.4 106.3
Reference price 2 20.375 25.000 16.900 10.300 7.660 5.180 5.180 5.180
Nbr of stocks (in thousands) 7,758 7,749 7,727 7,719 7,691 7,630 - -
Announcement Date 7/21/22 6/29/23 6/28/24 6/27/25 7/16/26 - - -
1EUR in Million2EUR
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
25.22x0.41x6.89x-.--% 46.33M
22.69x2.85x13.99x1.93% 39.72B
11.31x0.9x5.88x3.53% 36.47B
28.41x5.7x19.32x2.43% 21.55B
23.05x1.95x14.16x0.64% 19.93B
16.18x2.21x11.03x1.76% 14.25B
18.03x2.98x12.29x1.37% 13.29B
-17.47x1.4x16.3x3.26% 11.6B
20.68x3.26x10.76x0.62% 9.69B
18.68x1.95x10.3x0.23% 8.98B
Average 16.68x 2.36x 12.09x 1.58% 17.55B
Weighted average by Cap. 17.22x 2.53x 12.39x 2.05%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Poujoulat

Historical PBR trend

Valuation ratios - PBR - Poujoulat

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Poujoulat

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Poujoulat


Year-on-year evolution of the Yield

Valuation ratios - Yield - Poujoulat