Valuation Robertet London S.E.

Stocks

Market Closed - London S.E. Other stock markets 11:41:27 2026-04-09 EDT			5-day change	1st Jan Change
822.00 ^EUR	-0.12%		+1.23%	-5.84%

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	1,699	-	-
Change	-	-22.67%	-1.18%	2.27%	-2.84%	-0.4%	-	-
Enterprise Value (EV) ¹	2,168	1,907	1,899	1,888	1,738	1,733	1,657	1,590
Change	-	-12.08%	-0.39%	-0.57%	-7.96%	-0.28%	-4.41%	-4.01%
P/E	31.5x	23x	23.2x	19.7x	18.6x	17x	15.2x	13.8x
PBR	-	-	-	-	2.91x	2.46x	2.17x	1.9x
PEG	-	1.3x	-12.07x	1x	1.89x	-4.42x	1.3x	1.3x
Capitalization / Revenue	3.71x	2.47x	2.38x	2.17x	2.02x	1.95x	1.85x	1.75x
EV / Revenue	3.58x	2.71x	2.63x	2.34x	2.06x	1.99x	1.81x	1.64x
EV / EBITDA	18.5x	-	14.3x	12x	9.98x	10.3x	9.1x	8.06x
EV / EBIT	23.2x	18.7x	17x	15.1x	12.1x	12.7x	11.2x	9.87x
EV / FCF	33.7x	74.3x	21.4x	22x	26x	25.1x	20.2x	17.4x
FCF Yield	2.97%	1.35%	4.68%	4.54%	3.84%	3.98%	4.96%	5.76%
Dividend per Share ²	8	8	8.5	10	10	12.11	13.2	14.22
Rate of return	0.82%	0.96%	1.02%	1.18%	1.14%	1.57%	1.71%	1.84%
EPS ²	31	36.41	35.71	43.06	47.29	45.47	50.69	56.03
Distribution rate	25.8%	22%	23.8%	23.2%	21.1%	26.6%	26%	25.4%
Net sales ¹	606.1	703	721.1	807.6	843.9	868.9	916.5	969.3
EBITDA ¹	117.5	-	133	157.1	174.1	168.9	182	197.2
EBIT ¹	93.59	101.9	111.4	125.3	143.9	136.8	148	161.1
Net income ¹	71.71	76.02	74.6	90.07	103.4	97.27	108.7	119
Net Debt ¹	-77.27	169.8	182.9	133	32.43	34.4	-42	-108.4
Reference price ²	975.00	837.00	830.00	848.00	878.00	772.00	772.00	772.00
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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
ECOLAB INC.	33.76x	4.79x	19.27x	1.11%	74.06B
GIVAUDAN SA	28.48x	4.34x	18.62x	2.33%	35.89B
SIKA AG	21.39x	2.6x	13.41x	2.49%	30.24B
FUJIFILM HOLDINGS CORPORATION	15.42x	1.48x	8.98x	2.04%	26.47B
EMS-CHEMIE HOLDING AG	36.5x	8.95x	27.22x	2.51%	22.46B
SOCIEDAD QUÍMICA Y MINERA DE CHILE S.A.	10.54x	2.76x	5.77x	3.72%	19.8B
DUPONT DE NEMOURS, INC.	26.53x	2.76x	11.26x	1.61%	18.55B
ALBEMARLE CORPORATION	10.94x	2.34x	5.04x	1.39%	13.79B
SYMRISE AG	22.17x	2.65x	12.21x	1.54%	13.33B
Average	22.86x	3.63x	13.53x	2.08%	28.29B
Weighted average by Cap.	25.71x	3.94x	15.34x	1.94%