|
Market Closed -
Euronext Paris
11:55:00 2026-09-11 EDT
|
5-day change | 1st Jan Change | ||
| 146.20 EUR | -2.53% |
|
-3.94% | -16.60% |
| 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 | 2,820 | - | - |
| Change | - | -50.88% | 48.75% | -17.28% | 41.81% | -3.16% | - | - |
| Enterprise Value (EV) 1 | 3,049 | 1,221 | 2,123 | 1,792 | 2,261 | 2,309 | 2,078 | 1,841 |
| Change | - | -59.94% | 73.84% | -15.6% | 26.18% | 2.11% | -10% | -11.39% |
| P/E | 15.2x | 5.94x | 8.15x | 5.48x | 12.2x | 10x | 9.01x | 8.47x |
| PBR | 2.88x | 1.23x | 1.55x | 1.07x | 1.4x | 1.24x | 1.12x | 1.02x |
| PEG | - | 0.2x | 0.87x | 0.3x | -0.3x | 0.6x | 0.8x | 1.33x |
| Capitalization / Revenue | 1.16x | 0.53x | 0.71x | 0.52x | 0.8x | 0.74x | 0.7x | 0.68x |
| EV / Revenue | 1.04x | 0.38x | 0.61x | 0.46x | 0.62x | 0.6x | 0.52x | 0.44x |
| EV / EBITDA | 7.68x | 3.02x | 4.43x | 3.09x | 5.5x | 5.08x | 4.19x | 3.52x |
| EV / EBIT | 8.52x | 3.56x | 5.02x | 3.58x | 6.73x | 6.09x | 4.96x | 4.15x |
| EV / FCF | 8.81x | 8.8x | 16.9x | -239x | 4.34x | 7.77x | 6.59x | 5.79x |
| FCF Yield | 11.4% | 11.4% | 5.93% | -0.42% | 23% | 12.9% | 15.2% | 17.3% |
| Dividend per Share 2 | 3.2 | 3.5 | 3.5 | 3.5 | 3.6 | 3.858 | 4.134 | 4.364 |
| Rate of return | 1.82% | 4.04% | 2.69% | 3.29% | 2.39% | 2.64% | 2.83% | 2.99% |
| EPS 2 | 11.56 | 14.58 | 15.95 | 19.39 | 12.41 | 14.6 | 16.22 | 17.25 |
| Distribution rate | 27.7% | 24% | 21.9% | 18.1% | 29% | 26.4% | 25.5% | 25.3% |
| Net sales 1 | 2,934 | 3,177 | 3,480 | 3,926 | 3,660 | 3,822 | 4,026 | 4,156 |
| EBITDA 1 | 396.9 | 404.7 | 479.6 | 580.7 | 411.4 | 454.7 | 495.9 | 523.7 |
| EBIT 1 | 357.9 | 342.7 | 423.4 | 500.7 | 335.9 | 379.5 | 418.6 | 444.1 |
| Net income 1 | 222.7 | 278.4 | 308.1 | 374.4 | 239.3 | 281 | 312.5 | 332.8 |
| Net Debt 1 | -348.4 | -447.4 | -359 | -261.3 | -650.8 | -511.1 | -742 | -978.7 |
| Reference price 2 | 176.20 | 86.55 | 130.00 | 106.30 | 150.80 | 146.20 | 146.20 | 146.20 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 10.01x | 0.6x | 5.08x | 2.64% | 3.27B | |
| 17.43x | 1.08x | 8.54x | 2.49% | 4.58B | |
| 29.42x | 0.88x | 7.99x | 1.15% | 4.34B | |
| 20.62x | 0.44x | 7.86x | 2.85% | 3.79B | |
| 13.94x | 1.42x | 8.01x | -.--% | 2.94B | |
| 10.03x | - | - | 4.02% | 1.33B | |
| 10.25x | - | - | - | 1.21B | |
| 24.36x | 0.53x | 6.54x | 2.7% | 1.07B | |
| 23.79x | 0.42x | 9.13x | 4.88% | 799M | |
| Average | 17.76x | 0.77x | 7.59x | 2.59% | 2.59B | |
| Weighted average by Cap. | 18.44x | 0.84x | 7.60x | 2.17% |
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
- TRI Stock
- Valuation Trigano
Select your edition
All financial news and data tailored to specific country editions
