|
Market Closed -
Börse Stuttgart
15:56:17 2026-08-28 EDT
|
5-day change | 1st Jan Change | ||
| 19.49 EUR | +0.31% |
|
+1.94% | -28.03% |
| 07-29 | Verallia Société Anonyme, H1 2026 Earnings Call, Jul 29, 2026 | |
| 07-29 | Verallia net profit hit by restructuring charges |  |
Company Valuation: Verallia
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 3,607 | 3,699 | 4,079 | 2,859 | 2,708 | 2,439 | - | - |
| Change | - | 2.57% | 10.27% | -29.92% | -5.28% | -9.91% | - | - |
| Enterprise Value (EV) 1 | 4,875 | 5,105 | 5,444 | 4,668 | 4,574 | 4,169 | 4,015 | 3,874 |
| Change | - | 4.72% | 6.63% | -14.25% | -2.01% | -8.85% | -3.71% | -3.51% |
| P/E | 15.4x | 10.8x | 8.69x | 12.1x | 29.8x | 21.4x | 12.7x | 10.1x |
| PBR | 5x | 3.7x | 4.5x | 2.87x | 3.09x | 2.49x | 2.29x | 2.07x |
| PEG | - | 0.2x | 0.2x | -0.2x | -0.5x | 1.1x | 0.2x | 0.4x |
| Capitalization / Revenue | 1.35x | 1.1x | 1.04x | 0.83x | 0.81x | 0.74x | 0.72x | 0.7x |
| EV / Revenue | 1.82x | 1.52x | 1.39x | 1.35x | 1.37x | 1.26x | 1.18x | 1.11x |
| EV / EBITDA | 7.19x | 5.9x | 4.91x | 5.54x | 6.61x | 5.97x | 5.3x | 4.82x |
| EV / EBIT | 12.4x | 9.14x | 7.15x | 10.2x | 18.6x | 15.6x | 11.2x | 9.21x |
| EV / FCF | 12.7x | 15.4x | 12.4x | 17.7x | 16.6x | 17.5x | 13.2x | 12.2x |
| FCF Yield | 7.9% | 6.51% | 8.08% | 5.66% | 6.01% | 5.72% | 7.56% | 8.21% |
| Dividend per Share 2 | 1.05 | 1.4 | 2.15 | 1.7 | 1 | 1.07 | 1.122 | 1.13 |
| Rate of return | 3.39% | 4.42% | 6.17% | 7% | 4.35% | 5.47% | 5.74% | 5.78% |
| EPS 2 | 2.01 | 2.92 | 4.01 | 2 | 0.77 | 0.9144 | 1.538 | 1.934 |
| Distribution rate | 52.2% | 47.9% | 53.6% | 85% | 130% | 117% | 73% | 58.4% |
| Net sales 1 | 2,674 | 3,352 | 3,904 | 3,456 | 3,332 | 3,318 | 3,396 | 3,479 |
| EBITDA 1 | 678.1 | 865.5 | 1,108 | 842.5 | 692.2 | 698.2 | 757.7 | 803.7 |
| EBIT 1 | 393.1 | 558.3 | 761.3 | 459.2 | 246.3 | 267 | 359.3 | 420.7 |
| Net income 1 | 242.6 | 342 | 470 | 235.7 | 90.6 | 110.4 | 184.6 | 232.3 |
| Net Debt 1 | 1,268 | 1,406 | 1,364 | 1,809 | 1,866 | 1,730 | 1,575 | 1,434 |
| Reference price 2 | 30.96 | 31.68 | 34.86 | 24.28 | 22.98 | 19.56 | 19.56 | 19.56 |
| Nbr of stocks (in thousands) | 116,489 | 116,771 | 117,015 | 117,744 | 117,836 | 124,714 | - | - |
| Announcement Date | 2/16/22 | 2/15/23 | 2/14/24 | 2/19/25 | 2/24/26 | - | - | - |
1EUR in Million2EUR
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 13.63x | 2.12x | 7.14x | 1.98% | 3.6B | |
| 21.39x | 1.26x | 5.97x | 5.47% | 2.83B | |
| 14.27x | 1.93x | 6.13x | 2.5% | 1.89B | |
| 94.85x | - | - | - | 1.43B | |
| -1.2x | 0.85x | 5.22x | -.--% | 1.14B | |
| 18.61x | 1.41x | 7.15x | 3.84% | 718M | |
| 31.3x | 0.73x | 5.09x | 3.62% | 532M | |
| Average | 27.55x | 1.38x | 6.12x | 2.9% | 1.73B | |
| Weighted average by Cap. | 24.77x | 1.61x | 6.35x | 2.99% |
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
- VRLA Stock
- 1VRA Stock
- Valuation Verallia
Select your edition
All financial news and data tailored to specific country editions
