Valuation Rubis London S.E.

Stocks

Market Closed - London S.E. 11:30:00 2026-09-30 EDT			5-day change	1st Jan Change
35.14 ^EUR	+0.72%		-0.90%	+9.33%

09-15	Sasol signs fuel supply deal with White Desert for polar flights	RE
09-08	Rubis, H1 2026 Earnings Call, Sep 08, 2026

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	3,640	-	-
Change	-	-5.89%	-8.35%	6.11%	34.34%	10.09%	-	-
Enterprise Value (EV) ¹	3,128	3,817	3,680	3,753	4,473	5,180	5,237	5,296
Change	-	22.05%	-3.6%	2%	19.16%	15.82%	1.1%	1.13%
P/E	9.18x	9.65x	6.58x	7.24x	10.8x	10.4x	10.1x	9.72x
PBR	1.03x	0.93x	0.88x	0.87x	-	1.21x	1.16x	1.11x
PEG	-	-0.9x	0.2x	-2.06x	-1.11x	0.8x	3.42x	2.56x
Capitalization / Revenue	0.59x	0.35x	0.35x	0.37x	0.51x	0.47x	0.49x	0.47x
EV / Revenue	0.68x	0.53x	0.56x	0.56x	0.68x	0.67x	0.7x	0.68x
EV / EBITDA	5.88x	5.7x	4.61x	5.21x	6.04x	6.6x	6.4x	6.27x
EV / EBIT	7.98x	7.5x	5.92x	7.45x	9.19x	9.42x	9.49x	9.29x
EV / FCF	35.2x	22.7x	13.2x	8.99x	12.5x	27.4x	28.4x	29.9x
FCF Yield	2.84%	4.41%	7.59%	11.1%	8.02%	3.65%	3.52%	3.34%
Dividend per Share ²	1.86	1.92	1.98	2.03	2.07	2.165	2.251	2.357
Rate of return	7.08%	7.8%	8.8%	8.5%	6.46%	6.15%	6.39%	6.69%
EPS ²	2.86	2.55	3.42	3.3	2.98	3.389	3.49	3.622
Distribution rate	65%	75.3%	57.9%	61.5%	69.5%	63.9%	64.5%	65.1%
Net sales ¹	4,589	7,135	6,630	6,644	6,534	7,763	7,498	7,781
EBITDA ¹	532	669.5	797.9	721	740.8	784.4	818.6	844.7
EBIT ¹	392	509	621.4	503.8	486.5	550	551.8	570.3
Net income ¹	293	262.9	353.7	342.3	308.8	348.1	358.9	371.2
Net Debt ¹	438	1,286	1,360	1,292	1,166	1,540	1,597	1,656
Reference price ²	26.26	24.60	22.50	23.88	32.06	35.22	35.22	35.22
Nbr of stocks (in thousands)	102,419	102,888	103,101	103,077	103,139	103,356	-	-
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.($)
EXXONMOBIL HOLDINGS CORPORATION	13.47x	1.64x	6.94x	2.57%	663B
RELIANCE INDUSTRIES LTD	18.42x	1.53x	8.93x	0.5%	167B
BP PLC	7.14x	0.57x	2.58x	4.69%	112B
VALERO ENERGY CORPORATION	7.75x	0.75x	5.06x	1.25%	112B
MARATHON PETROLEUM CORPORATION	6.9x	0.8x	4.89x	1.04%	110B
PHILLIPS 66	8.62x	0.69x	6.27x	2.01%	101B
CHINA PETROLEUM & CHEMICAL CORPORATION	10.47x	0.38x	5.85x	6.73%	89.67B
SUNCOR ENERGY INC.	9.65x	1.89x	4.84x	2.53%	78.94B
IMPERIAL OIL LIMITED	11.65x	1.44x	7.6x	1.99%	58.94B
Average	10.45x	1.08x	5.88x	2.59%	165.83B
Weighted average by Cap.	11.85x	1.28x	6.35x	2.47%