|
Real-time
Euronext Paris
07:40:12 2026-10-16 EDT
|
5-day change | 1st Jan Change | ||
| 64.80 EUR | -1.37% |
|
-2.56% | -16.39% |
| 02:42am | 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 | 602.5 | - | - |
| Change | - | -15.16% | -1.97% | -14.65% | 7.14% | -15.23% | - | - |
| Enterprise Value (EV) 1 | 939.9 | 829.9 | 788.8 | 634.1 | 665.4 | 524.1 | 494.7 | 460.9 |
| Change | - | -11.7% | -4.95% | -19.61% | 4.93% | -21.24% | -5.61% | -6.82% |
| P/E | 18.6x | 14.2x | 14.1x | 15.6x | 17x | 12.2x | 11.5x | 11.1x |
| PBR | 3.36x | 2.49x | 2.17x | 1.73x | 1.75x | 1.39x | 1.29x | 1.19x |
| PEG | - | 1.2x | -14.26x | -0.7x | -11.24x | 0.7x | 1.99x | 3.08x |
| Capitalization / Revenue | 1.92x | 1.43x | 1.34x | 1.32x | 1.42x | 1.15x | 1.08x | 1.03x |
| EV / Revenue | 1.93x | 1.5x | 1.36x | 1.26x | 1.33x | 1x | 0.88x | 0.79x |
| EV / EBITDA | 11.7x | 9.38x | 8.6x | 8.84x | 9.37x | 6.83x | 5.9x | 5.1x |
| EV / EBIT | 12.8x | 10.4x | 9.76x | 10.5x | 11.2x | 7.86x | 6.85x | 5.94x |
| EV / FCF | 57.7x | 58.7x | 16.1x | 9.03x | 10.5x | 11.1x | 10.1x | 8.54x |
| FCF Yield | 1.73% | 1.7% | 6.19% | 11.1% | 9.56% | 8.99% | 9.9% | 11.7% |
| Dividend per Share 2 | 2 | 2.08 | 2.08 | 2.08 | 2.1 | 2.387 | 2.328 | 2.275 |
| Rate of return | 1.97% | 2.41% | 2.46% | 2.88% | 2.71% | 3.63% | 3.54% | 3.46% |
| EPS 2 | 5.45 | 6.07 | 6.01 | 4.63 | 4.56 | 5.385 | 5.695 | 5.9 |
| Distribution rate | 36.7% | 34.3% | 34.6% | 44.9% | 46.1% | 44.3% | 40.9% | 38.6% |
| Net sales 1 | 486.5 | 553.9 | 581 | 503.9 | 501.7 | 523.8 | 559.3 | 586.4 |
| EBITDA 1 | 80.47 | 88.44 | 91.74 | 71.73 | 70.98 | 76.72 | 83.88 | 90.45 |
| EBIT 1 | 73.2 | 79.59 | 80.84 | 60.17 | 59.44 | 66.72 | 72.22 | 77.65 |
| Net income 1 | 52.9 | 58.9 | 58.3 | 44.74 | 44.06 | 50.04 | 53.48 | 56.95 |
| Net Debt 1 | 5.367 | 37.06 | 11.62 | -29.24 | -45.3 | -78.45 | -107.8 | -141.6 |
| Reference price 2 | 101.60 | 86.20 | 84.50 | 72.10 | 77.50 | 65.70 | 65.70 | 65.70 |
| 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 (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 12.2x | 1x | 6.83x | 3.63% | 675M | |
| 31.06x | 5.51x | 20.11x | 0.84% | 121B | |
| 33x | 5.23x | 19.83x | 1.62% | 93.93B | |
| 28.63x | 3.27x | 18.9x | 0.73% | 62.7B | |
| 40.08x | 8.12x | 23.76x | -.--% | 58.24B | |
| 39.74x | 6.2x | 27.32x | 1.92% | 57.8B | |
| 26.75x | 4.91x | 17.2x | 2.25% | 34.86B | |
| 20.5x | 1.75x | 12.62x | 2.29% | 29.83B | |
| 31.01x | 4.1x | 15.48x | 0.11% | 30.21B | |
| 19.15x | 3.26x | 10.44x | 1.59% | 26.55B | |
| Average | 28.21x | 4.34x | 17.25x | 1.5% | 51.61B | |
| Weighted average by Cap. | 31.57x | 5.10x | 19.72x | 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
