Valuation SPIE SA

Stocks

Market Closed - Euronext Paris 11:55:00 2026-10-23 EDT			5-day change	1st Jan Change
40.76 ^EUR	+0.49%		-2.25%	-17.26%

10-21	Recovery confirmed for Atos
10-21	Spie completes refinancing of its 2028 ORNANE

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	3,696	3,969	4,711	5,074	8,279	6,903	-	-
Change	-	7.39%	18.71%	7.7%	63.18%	-16.62%	-	-
Enterprise Value (EV) ¹	4,961	5,292	5,957	6,920	10,057	9,354	8,940	8,508
Change	-	6.69%	12.57%	16.16%	45.34%	-6.99%	-4.43%	-4.83%
P/E	21.6x	26.5x	19.7x	18.5x	47.5x	17.7x	15.3x	13.7x
PBR	2.2x	2.12x	2.41x	2.43x	3.85x	2.9x	2.63x	2.38x
PEG	-	-2.1x	0.3x	1.4x	-1.3x	0x	1x	1.2x
Capitalization / Revenue	0.53x	0.49x	0.54x	0.51x	0.8x	0.61x	0.57x	0.55x
EV / Revenue	0.71x	0.65x	0.68x	0.7x	0.97x	0.83x	0.74x	0.67x
EV / EBITDA	8.12x	7.58x	7.44x	7.14x	8.86x	8.14x	7.17x	6.49x
EV / EBIT	11.6x	10.4x	10.2x	9.72x	12.7x	10.6x	9.28x	8.31x
EV / FCF	11x	10.3x	9.14x	8.32x	12.4x	13.7x	12.2x	11.1x
FCF Yield	9.05%	9.67%	10.9%	12%	8.07%	7.32%	8.21%	9.01%
Dividend per Share ²	0.6	0.73	0.83	1	1.08	1.239	1.376	1.489
Rate of return	2.64%	3%	2.93%	3.33%	2.19%	3.04%	3.38%	3.65%
EPS ²	1.05	0.92	1.44	1.627	1.037	2.301	2.669	2.979
Distribution rate	57.1%	79.3%	57.6%	61.5%	104%	53.8%	51.6%	50%
Net sales ¹	6,994	8,114	8,725	9,920	10,397	11,241	12,060	12,635
EBITDA ¹	610.7	698.1	801.2	969	1,135	1,150	1,247	1,311
EBIT ¹	426.7	511.2	584.2	712.1	793.5	879.7	963.3	1,023
Net income ¹	169.1	151.5	238.5	273.2	176.4	385.3	451.6	499.9
Net Debt ¹	1,265	1,324	1,246	1,846	1,778	2,451	2,037	1,605
Reference price ²	22.72	24.36	28.30	30.04	49.26	40.76	40.76	40.76
Nbr of stocks (in thousands)	162,656	162,916	166,468	168,900	168,073	169,358	-	-
Announcement Date	3/11/22	3/10/23	3/7/24	3/6/25	3/6/26	-	-	-

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.($)
SPIE SA	17.72x	0.83x	8.14x	3.04%	7.73B
QUANTA SERVICES, INC.	47.16x	2.2x	20.94x	0.08%	82.15B
VINCI	11.77x	1.02x	5.59x	4.98%	66.06B
LARSEN & TOUBRO LIMITED	24.54x	1.91x	18.83x	1.19%	52.82B
COMFORT SYSTEMS USA, INC.	23.87x	2.93x	15.88x	0.28%	40.55B
FERROVIAL N.V.	46.44x	3.75x	23.63x	2.09%	35.86B
HOCHTIEF AG	24.65x	0.61x	10.11x	2.52%	30.08B
EMCOR GROUP, INC.	19.4x	1.35x	12.61x	0.24%	28.57B
CHINA STATE CONSTRUCTION ENGINEERING CORPORATION LIMITED	5.19x	0.34x	6.65x	5.43%	27.88B
ACS, ACTIVIDADES DE CONSTRUCCIÓN Y SERVICIOS, S.A.	20.82x	0.39x	6.18x	2.94%	26.07B
Average	24.16x	1.53x	12.85x	2.28%	39.78B
Weighted average by Cap.	26.90x	1.72x	14.20x	2.06%