Valuation Rubis OTC Markets

Stocks

Market Closed - OTC Markets Other stock markets 11:47:49 2026-04-17 EDT			5-day change	1st Jan Change
39.61 ^USD	-0.98%		-.--%	+4.75%

05-13	Rubis, Q1 2026 Sales/ Trading Statement Call, May 05, 2026
05-12	Kenya Airways, Rubis Energy sign agreement for sustainable aviation fuel refinery	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	2,690	2,531	2,320	2,461	3,307	3,379	-	-
Change	-	-5.89%	-8.35%	6.11%	34.34%	2.2%	-	-
Enterprise Value (EV) ¹	3,128	3,817	3,680	3,753	4,473	4,927	5,028	5,095
Change	-	22.05%	-3.6%	2%	19.16%	10.16%	2.05%	1.33%
P/E	9.18x	9.65x	6.58x	7.24x	10.8x	10.3x	9.83x	9.37x
PBR	1.03x	0.93x	0.88x	0.87x	-	1.15x	1.1x	1.06x
PEG	-	-0.9x	0.2x	-2.06x	-1.11x	1.39x	2.21x	1.89x
Capitalization / Revenue	0.59x	0.35x	0.35x	0.37x	0.51x	0.47x	0.46x	0.44x
EV / Revenue	0.68x	0.53x	0.56x	0.56x	0.68x	0.69x	0.68x	0.67x
EV / EBITDA	5.88x	5.7x	4.61x	5.21x	6.04x	6.45x	6.3x	6.18x
EV / EBIT	7.98x	7.5x	5.92x	7.45x	9.19x	9.55x	9.48x	9.27x
EV / FCF	35.2x	22.7x	13.2x	8.99x	12.5x	46x	28.5x	30.4x
FCF Yield	2.84%	4.41%	7.59%	11.1%	8.02%	2.18%	3.51%	3.29%
Dividend per Share ²	1.86	1.92	1.98	2.03	2.07	2.177	2.257	2.366
Rate of return	7.08%	7.8%	8.8%	8.5%	6.46%	6.62%	6.87%	7.2%
EPS ²	2.86	2.55	3.42	3.3	2.98	3.201	3.344	3.51
Distribution rate	65%	75.3%	57.9%	61.5%	69.5%	68%	67.5%	67.4%
Net sales ¹	4,589	7,135	6,630	6,644	6,534	7,190	7,349	7,660
EBITDA ¹	532	669.5	797.9	721	740.8	764	798.4	825
EBIT ¹	392	509	621.4	503.8	486.5	516.1	530.3	549.6
Net income ¹	293	262.9	353.7	342.3	308.8	330.8	343.9	360.1
Net Debt ¹	438	1,286	1,360	1,292	1,166	1,548	1,649	1,716
Reference price ²	26.26	24.60	22.50	23.88	32.06	32.88	32.88	32.88
Nbr of stocks (in thousands)	102,419	102,888	103,101	103,077	103,139	102,781	-	-
Announcement Date	3/10/22	3/16/23	3/7/24	3/13/25	3/12/26	-	-	-

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.($)
PETRONAS DAGANGAN	16.91x	0.4x	7.81x	5.62%	4.74B
PTT OIL AND RETAIL BUSINESS	14.97x	0.19x	6.58x	3.79%	4.67B
VIVA ENERGY GROUP LIMITED	6.88x	0.29x	7.44x	7.88%	2.83B
WORLD KINECT CORPORATION	14.19x	0.06x	6.28x	2.45%	1.87B
PT AKR CORPORINDO TBK	10.42x	0.55x	6.87x	7.7%	1.61B
SK GAS CO., LTD.	3.52x	0.4x	4.34x	4.85%	1.38B
GUANGXI ENERGY CO., LTD.	16.44x	-	-	1.8%	961M
Average	11.91x	0.32x	6.55x	4.87%	2.58B
Weighted average by Cap.	12.93x	0.30x	6.88x	5.1%