|
Market Closed -
Euronext Paris
11:55:00 2026-10-16 EDT
|
5-day change | 1st Jan Change | ||
| 128.90 EUR | +1.82% |
|
+2.87% | -26.47% |
| 06-30 | Berenberg Reiterates Its Buy Rating on Trigano |  |
| 06-25 | AI breathes new life into European markets | |
Company Valuation: Trigano
Data adjusted to current consolidation scope
| Fiscal Period: August | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 3,397 | 1,669 | 2,482 | 2,053 | 2,912 | 2,486 | - | - |
| Change | - | -50.88% | 48.75% | -17.28% | 41.81% | -14.62% | - | - |
| Enterprise Value (EV) 1 | 3,049 | 1,221 | 2,123 | 1,792 | 2,261 | 1,991 | 1,783 | 1,576 |
| Change | - | -59.94% | 73.84% | -15.6% | 26.18% | -11.95% | -10.45% | -11.59% |
| P/E | 15.2x | 5.94x | 8.15x | 5.48x | 12.2x | 8.93x | 8.15x | 7.62x |
| PBR | 2.88x | 1.23x | 1.55x | 1.07x | 1.4x | 1.09x | 1x | 0.91x |
| PEG | - | 0.2x | 0.87x | 0.3x | -0.3x | 0.5x | 0.85x | 1.1x |
| Capitalization / Revenue | 1.16x | 0.53x | 0.71x | 0.52x | 0.8x | 0.65x | 0.63x | 0.61x |
| EV / Revenue | 1.04x | 0.38x | 0.61x | 0.46x | 0.62x | 0.52x | 0.45x | 0.39x |
| EV / EBITDA | 7.68x | 3.02x | 4.43x | 3.09x | 5.5x | 4.45x | 3.68x | 3.08x |
| EV / EBIT | 8.52x | 3.56x | 5.02x | 3.58x | 6.73x | 5.36x | 4.37x | 3.63x |
| EV / FCF | 8.81x | 8.8x | 16.9x | -239x | 4.34x | 6.37x | 5.72x | 5.05x |
| FCF Yield | 11.4% | 11.4% | 5.93% | -0.42% | 23% | 15.7% | 17.5% | 19.8% |
| Dividend per Share 2 | 3.2 | 3.5 | 3.5 | 3.5 | 3.6 | 3.939 | 4.113 | 4.337 |
| Rate of return | 1.82% | 4.04% | 2.69% | 3.29% | 2.39% | 3.06% | 3.19% | 3.36% |
| EPS 2 | 11.56 | 14.58 | 15.95 | 19.39 | 12.41 | 14.44 | 15.81 | 16.91 |
| Distribution rate | 27.7% | 24% | 21.9% | 18.1% | 29% | 27.3% | 26% | 25.7% |
| Net sales 1 | 2,934 | 3,177 | 3,480 | 3,926 | 3,660 | 3,810 | 3,960 | 4,087 |
| EBITDA 1 | 396.9 | 404.7 | 479.6 | 580.7 | 411.4 | 447 | 484.4 | 512.6 |
| EBIT 1 | 357.9 | 342.7 | 423.4 | 500.7 | 335.9 | 371.1 | 407.7 | 433.7 |
| Net income 1 | 222.7 | 278.4 | 308.1 | 374.4 | 239.3 | 277.9 | 304.2 | 324.6 |
| Net Debt 1 | -348.4 | -447.4 | -359 | -261.3 | -650.8 | -495.5 | -703.6 | -910.3 |
| Reference price 2 | 176.20 | 86.55 | 130.00 | 106.30 | 150.80 | 128.90 | 128.90 | 128.90 |
| Nbr of stocks (in thousands) | 19,281 | 19,282 | 19,096 | 19,318 | 19,311 | 19,290 | - | - |
| Announcement Date | 11/22/21 | 11/29/22 | 11/28/23 | 11/25/24 | 11/26/25 | - | - | - |
1EUR in Million2EUR
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 8.93x | 0.52x | 4.45x | 3.06% | 2.8B | |
| 32.23x | 2.27x | 13.66x | 1.98% | 9.91B | |
| -140.96x | 9.48x | -215.41x | - | 6.14B | |
| 15.86x | 1.38x | 11.4x | 2.97% | 6.27B | |
| 20.02x | 2.06x | 11.81x | 1.17% | 4.69B | |
| 15.92x | 1x | 7.98x | 2.73% | 4.17B | |
| 14.63x | 0.72x | 7.63x | 3.96% | 4.11B | |
| 30.56x | 0.82x | 7.4x | 1.26% | 3.89B | |
| 18.21x | 1.93x | 8.26x | 3.83% | 3.78B | |
| 18.15x | 0.41x | 7.22x | 3.12% | 3.53B | |
| Average | 3.35x | 2.06x | -13.56x | 2.67% | 4.93B | |
| Weighted average by Cap. | 1.02x | 2.43x | -18.23x | 2.56% |
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
- TRI Stock
- Valuation Trigano
Select your edition
All financial news and data tailored to specific country editions
