Valuation Robertet OTC Markets

Stocks

Market Closed - OTC Markets Other stock markets 11:15:01 2026-07-23 EDT			5-day change	1st Jan Change
906.32 ^USD	-2.02%		-.--%	-9.06%

07-24	Robertet's release falls short of expectations
07-24	French and Benelux stocks-Factors to watch	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	2,246	1,737	1,716	1,755	1,705	1,749	-	-
Change	-	-22.67%	-1.18%	2.27%	-2.84%	2.55%	-	-
Enterprise Value (EV) ¹	2,168	1,907	1,899	1,888	1,738	1,772	1,709	1,639
Change	-	-12.08%	-0.39%	-0.57%	-7.96%	1.96%	-3.55%	-4.11%
P/E	31.5x	23x	23.2x	19.7x	18.6x	17.5x	15.9x	14.4x
PBR	-	-	-	-	2.91x	2.54x	2.26x	1.98x
PEG	-	1.3x	-12.07x	1x	1.89x	-4.9x	1.62x	1.4x
Capitalization / Revenue	3.71x	2.47x	2.38x	2.17x	2.02x	2.01x	1.91x	1.8x
EV / Revenue	3.58x	2.71x	2.63x	2.34x	2.06x	2.03x	1.86x	1.69x
EV / EBITDA	18.5x	-	14.3x	12x	9.98x	10.5x	9.38x	8.27x
EV / EBIT	23.2x	18.7x	17x	15.1x	12.1x	13x	11.5x	10.1x
EV / FCF	33.7x	74.3x	21.4x	22x	26x	23.5x	22.3x	18.8x
FCF Yield	2.97%	1.35%	4.68%	4.54%	3.84%	4.26%	4.48%	5.32%
Dividend per Share ²	8	8	8.5	10	10	12.08	13.19	14.32
Rate of return	0.82%	0.96%	1.02%	1.18%	1.14%	1.52%	1.66%	1.8%
EPS ²	31	36.41	35.71	43.06	47.29	45.6	50.08	55.35
Distribution rate	25.8%	22%	23.8%	23.2%	21.1%	26.5%	26.3%	25.9%
Net sales ¹	606.1	703	721.1	807.6	843.9	871.2	917.5	970
EBITDA ¹	117.5	-	133	157.1	174.1	169	182.3	198.1
EBIT ¹	93.59	101.9	111.4	125.3	143.9	136.6	148.6	161.7
Net income ¹	71.71	76.02	74.6	90.07	103.4	97.72	108.6	119.6
Net Debt ¹	-77.27	169.8	182.9	133	32.43	23.06	-39.84	-110.1
Reference price ²	975.00	837.00	830.00	848.00	878.00	796.00	796.00	796.00
Nbr of stocks (in thousands)	2,312	2,087	2,080	2,089	1,958	2,219	-	-
Announcement Date	4/29/22	5/2/23	4/11/24	4/28/25	4/15/26	-	-	-

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.($)
ECOLAB INC.	36.59x	5.01x	20.35x	1.05%	78.14B
GIVAUDAN SA	28.98x	4.39x	18.95x	2.29%	36.85B
SIKA AG	24.75x	2.95x	15.27x	2.11%	36.06B
FUJIFILM HOLDINGS CORPORATION	15.9x	1.51x	9.2x	1.98%	28.07B
EMS-CHEMIE HOLDING AG	38.04x	9.34x	28.41x	2.4%	23.63B
SOCIEDAD QUÍMICA Y MINERA DE CHILE S.A.	10.19x	2.68x	5.61x	3.98%	19.15B
DUPONT DE NEMOURS, INC.	26.45x	2.75x	11.24x	1.95%	18.5B
SYMRISE AG	23.02x	2.75x	12.67x	1.48%	14.02B
NITTO DENKO CORPORATION	15.32x	1.69x	6.55x	1.97%	13.86B
Average	24.36x	3.67x	14.25x	2.14%	29.81B
Weighted average by Cap.	27.53x	4.05x	16.22x	1.92%