Valuation Recticel NV

Stocks

Market Closed - Euronext Bruxelles Other stock markets 11:55:00 2026-07-28 EDT			Pre-market 02:32:41
12.14 ^EUR	+1.68%		12.15	+0.08%

06-01	Recticel Group Buys Isopanel Group in EUR16.5 Million Deal	MT
05-29	Recticel acquires Isopanel Group	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	974.8	868.4	592.6	589.8	553	685	-	-
Change	-	-10.91%	-31.76%	-0.47%	-6.24%	23.88%	-	-
Enterprise Value (EV) ¹	1,123	1,117	430.7	515.4	525.6	696.6	679.3	651.9
Change	-	-0.51%	-61.44%	19.68%	1.97%	32.54%	-2.49%	-4.02%
P/E	17.9x	13.6x	177x	32.8x	51.6x	30.7x	23.5x	18.7x
PBR	2.53x	1.98x	1.37x	1.33x	1.3x	1.62x	1.56x	1.49x
PEG	-	0.8x	-1.9x	0x	-1.3x	0x	0.8x	0.7x
Capitalization / Revenue	0.94x	1.55x	1.12x	0.97x	0.84x	0.93x	0.85x	0.79x
EV / Revenue	1.09x	1.99x	0.81x	0.84x	0.8x	0.95x	0.84x	0.75x
EV / EBITDA	10.3x	18x	11x	10.4x	9.41x	10.5x	8.74x	7.46x
EV / EBIT	17x	25.9x	27.1x	27.2x	21.4x	20.6x	16.1x	12.8x
EV / FCF	11.1x	41.5x	15.2x	-59.8x	240x	-38.7x	29.5x	14.5x
FCF Yield	9.01%	2.41%	6.59%	-1.67%	0.42%	-2.58%	3.39%	6.9%
Dividend per Share ²	0.29	0.31	0.31	0.31	0.31	0.31	0.3125	0.306
Rate of return	1.66%	1.99%	2.92%	2.96%	3.16%	2.55%	2.57%	2.52%
EPS ²	0.98	1.14	0.06	0.32	0.19	0.3953	0.5156	0.6509
Distribution rate	29.6%	27.2%	517%	96.9%	163%	78.4%	60.6%	47%
Net sales ¹	1,033	561.5	529.4	610.2	655.1	736.9	804.8	864.4
EBITDA ¹	109.2	62.2	39.15	49.61	55.85	66.11	77.73	87.43
EBIT ¹	66.1	43.11	15.9	18.93	24.56	33.79	42.14	51.01
Net income ¹	53.52	63.18	3.31	18.13	10.2	23.83	31.57	38.83
Net Debt ¹	147.8	248.4	-161.9	-74.38	-27.42	11.57	-5.756	-33.06
Reference price ²	17.52	15.54	10.60	10.48	9.80	12.14	12.14	12.14
Nbr of stocks (in thousands)	55,637	55,882	55,904	56,279	56,426	56,426	-	-
Announcement Date	2/25/22	2/28/23	2/29/24	3/4/25	2/27/26	-	-	-

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.($)
RECTICEL NV	30.71x	0.95x	10.54x	2.55%	781M
AIR LIQUIDE	27.3x	4.28x	13.81x	2.09%	126B
NAN YA PLASTICS CORPORATION	14.32x	4.29x	29.6x	2.76%	38.46B
SABIC	51.29x	1.37x	8.67x	6.12%	40.99B
WANHUA CHEMICAL GROUP CO., LTD.	12.59x	1.22x	6.92x	2.43%	34.32B
NINGXIA BAOFENG ENERGY GROUP CO., LTD.	10.37x	3.06x	7.57x	4.27%	24.65B
LYONDELLBASELL INDUSTRIES N.V.	6.26x	0.83x	5.5x	4.74%	18.79B
ZANGGE MINING COMPANY LIMITED	16.36x	-	-	-	18.4B
SOLAR INDUSTRIES INDIA LIMITED	67.8x	12.06x	44.66x	0.08%	17.28B
HENGLI PETROCHEMICAL CO.,LTD.	10.15x	0.89x	7.91x	3.46%	17B
Average	24.71x	3.21x	15.02x	3.17%	33.62B
Weighted average by Cap.	25.44x	3.51x	14.69x	3.02%