Valuation Recticel NV

Stocks

Market Closed - Euronext Bruxelles 11:55:00 2026-10-14 EDT			After hours 12:22:09
12.84 ^EUR	+0.78%		12.81	-0.23%

09-28	Arkema appoints François Desné Deputy Executive Vice President, High Performance Polymers and Fluorinated Gases
08-28	Recticel SA/NV Reports Earnings Results for the Half Year Ended June 30, 2026	CI

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	718.7	-	-
Change	-	-10.91%	-31.76%	-0.47%	-6.24%	29.97%	-	-
Enterprise Value (EV) ¹	1,123	1,117	430.7	515.4	525.6	737	714.7	682
Change	-	-0.51%	-61.44%	19.68%	1.97%	40.22%	-3.02%	-4.57%
P/E	17.9x	13.6x	177x	32.8x	51.6x	-180x	24.5x	19.5x
PBR	2.53x	1.98x	1.37x	1.33x	1.3x	1.76x	1.7x	1.62x
PEG	-	0.8x	-1.9x	0x	-1.3x	1x	-0x	0.8x
Capitalization / Revenue	0.94x	1.55x	1.12x	0.97x	0.84x	0.95x	0.86x	0.8x
EV / Revenue	1.09x	1.99x	0.81x	0.84x	0.8x	0.97x	0.86x	0.76x
EV / EBITDA	10.3x	18x	11x	10.4x	9.41x	10.7x	8.97x	7.63x
EV / EBIT	17x	25.9x	27.1x	27.2x	21.4x	20.9x	16.6x	13.2x
EV / FCF	11.1x	41.5x	15.2x	-59.8x	240x	-36.8x	23.1x	15.9x
FCF Yield	9.01%	2.41%	6.59%	-1.67%	0.42%	-2.71%	4.34%	6.3%
Dividend per Share ²	0.29	0.31	0.31	0.31	0.31	0.31	0.3125	0.32
Rate of return	1.66%	1.99%	2.92%	2.96%	3.16%	2.43%	2.45%	2.51%
EPS ²	0.98	1.14	0.06	0.32	0.19	-0.0708	0.5194	0.6534
Distribution rate	29.6%	27.2%	517%	96.9%	163%	-438%	60.2%	49%
Net sales ¹	1,033	561.5	529.4	610.2	655.1	759.4	831.6	893.3
EBITDA ¹	109.2	62.2	39.15	49.61	55.85	68.92	79.71	89.35
EBIT ¹	66.1	43.11	15.9	18.93	24.56	35.25	42.96	51.81
Net income ¹	53.52	63.18	3.31	18.13	10.2	-3.7	31.4	37.4
Net Debt ¹	147.8	248.4	-161.9	-74.38	-27.42	18.23	-4.035	-36.68
Reference price ²	17.52	15.54	10.60	10.48	9.80	12.74	12.74	12.74
Nbr of stocks (in thousands)	55,637	55,882	55,904	56,279	56,426	56,415	-	-
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	-180.07x	0.97x	10.69x	2.43%	805M
LINDE PLC	30.03x	6.88x	17.6x	1.31%	227B
AIR LIQUIDE	27.32x	4.24x	13.64x	2.13%	120B
THE SHERWIN-WILLIAMS COMPANY	29.06x	3.54x	18.15x	0.99%	78.22B
NAN YA PLASTICS CORPORATION	21.84x	7.4x	34.75x	3.37%	78.58B
AIR PRODUCTS & CHEMICALS, INC.	85.28x	6.36x	14.8x	2.5%	64.35B
SABIC	85.07x	1.25x	8.49x	6.11%	36.2B
WANHUA CHEMICAL GROUP CO., LTD.	10.64x	1.14x	6.19x	3.12%	31.19B
NINGXIA BAOFENG ENERGY GROUP CO., LTD.	9x	3.01x	7.08x	4.7%	24.29B
ASIAN PAINTS LIMITED	43.56x	5.54x	29.48x	1.31%	24.01B
Average	16.17x	4.03x	16.09x	2.8%	68.49B
Weighted average by Cap.	35.20x	5.30x	17.71x	2.22%