|
Market Closed -
Euronext Paris
11:55:00 2026-10-16 EDT
|
5-day change | 1st Jan Change | ||
| 63.20 EUR | -3.81% |
|
-4.96% | -18.45% |
| 10-16 | Thermador Groupe: slight growth in the third quarter, caution for the months ahead |  |
| 07-30 | Thermador Groupe SA Reports Earnings Results for the Half Year Ended June 30, 2026 | CI |
Company Valuation: Thermador Groupe
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 934.5 | 792.9 | 777.2 | 663.4 | 710.7 | 579.6 | - | - |
| Change | - | -15.16% | -1.97% | -14.65% | 7.14% | -18.45% | - | - |
| Enterprise Value (EV) 1 | 939.9 | 829.9 | 788.8 | 634.1 | 665.4 | 497.3 | 469.4 | 435.9 |
| Change | - | -11.7% | -4.95% | -19.61% | 4.93% | -25.27% | -5.6% | -7.14% |
| P/E | 18.6x | 14.2x | 14.1x | 15.6x | 17x | 11.7x | 11.1x | 10.5x |
| PBR | 3.36x | 2.49x | 2.17x | 1.73x | 1.75x | 1.33x | 1.24x | 1.15x |
| PEG | - | 1.2x | -14.26x | -0.7x | -11.24x | 0.6x | 1.97x | 2.09x |
| Capitalization / Revenue | 1.92x | 1.43x | 1.34x | 1.32x | 1.42x | 1.09x | 1.05x | 1x |
| EV / Revenue | 1.93x | 1.5x | 1.36x | 1.26x | 1.33x | 0.94x | 0.85x | 0.75x |
| EV / EBITDA | 11.7x | 9.38x | 8.6x | 8.84x | 9.37x | 6.45x | 5.64x | 4.88x |
| EV / EBIT | 12.8x | 10.4x | 9.76x | 10.5x | 11.2x | 7.49x | 6.56x | 5.69x |
| EV / FCF | 57.7x | 58.7x | 16.1x | 9.03x | 10.5x | 8.83x | 9.26x | 8.13x |
| FCF Yield | 1.73% | 1.7% | 6.19% | 11.1% | 9.56% | 11.3% | 10.8% | 12.3% |
| Dividend per Share 2 | 2 | 2.08 | 2.08 | 2.08 | 2.1 | 2.264 | 2.315 | 2.26 |
| Rate of return | 1.97% | 2.41% | 2.46% | 2.88% | 2.71% | 3.58% | 3.66% | 3.58% |
| EPS 2 | 5.45 | 6.07 | 6.01 | 4.63 | 4.56 | 5.408 | 5.713 | 6 |
| Distribution rate | 36.7% | 34.3% | 34.6% | 44.9% | 46.1% | 41.9% | 40.5% | 37.7% |
| Net sales 1 | 486.5 | 553.9 | 581 | 503.9 | 501.7 | 530.6 | 554.5 | 579 |
| EBITDA 1 | 80.47 | 88.44 | 91.74 | 71.73 | 70.98 | 77.06 | 83.18 | 89.35 |
| EBIT 1 | 73.2 | 79.59 | 80.84 | 60.17 | 59.44 | 66.36 | 71.52 | 76.55 |
| Net income 1 | 52.9 | 58.9 | 58.3 | 44.74 | 44.06 | 49.78 | 53.21 | 56.55 |
| Net Debt 1 | 5.367 | 37.06 | 11.62 | -29.24 | -45.3 | -82.3 | -110.2 | -143.6 |
| Reference price 2 | 101.60 | 86.20 | 84.50 | 72.10 | 77.50 | 63.20 | 63.20 | 63.20 |
| Nbr of stocks (in thousands) | 9,198 | 9,198 | 9,198 | 9,201 | 9,171 | 9,171 | - | - |
| Announcement Date | 2/21/22 | 2/23/23 | 2/28/24 | 2/28/25 | 3/2/26 | - | - | - |
1EUR in Million2EUR
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 11.69x | 0.94x | 6.45x | 3.58% | 652M | |
| 31.11x | 5.52x | 20.13x | 0.84% | 121B | |
| 33.43x | 5.29x | 20.06x | 1.6% | 95.61B | |
| 28.62x | 3.27x | 18.89x | 0.73% | 62.68B | |
| 40.2x | 6.27x | 27.65x | 1.9% | 58.53B | |
| 38.8x | 7.86x | 23x | -.--% | 56.39B | |
| 27.11x | 4.99x | 17.47x | 2.22% | 35.39B | |
| 20.93x | 1.79x | 12.9x | 2.24% | 30.46B | |
| 31.31x | 4.1x | 15.45x | 0.11% | 30.18B | |
| 19.41x | 3.31x | 10.6x | 1.57% | 26.94B | |
| Average | 28.26x | 4.33x | 17.26x | 1.48% | 51.83B | |
| Weighted average by Cap. | 31.61x | 5.09x | 19.74x | 1.17% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- THEP Stock
- Valuation Thermador Groupe
Select your edition
All financial news and data tailored to specific country editions
