Valuation Vicat

Stocks

Market Closed - Euronext Paris 11:55:00 2026-10-06 EDT			5-day change	1st Jan Change
59.10 ^EUR	+1.55%		-2.80%	-22.24%

10-01	Vicat Looks to Purchase Cemex's Ready-mix Concrete Operations in France	MT
09-30	Vicat S.A. agreed to acquire Cemex Granulats Rhone Mediterranee from CEMEX, S.A.B. de C.V. (BMV:CEMEX CPO).	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	1,591	1,038	1,458	1,630	3,385	2,632	-	-
Change	-	-34.77%	40.49%	11.83%	107.6%	-22.26%	-	-
Enterprise Value (EV) ¹	2,941	2,658	2,880	2,867	4,536	3,780	3,479	3,356
Change	-	-9.65%	8.36%	-0.44%	58.18%	-16.66%	-7.96%	-3.55%
P/E	7.91x	6.74x	5.7x	6.02x	12.4x	9.37x	8.16x	8.36x
PBR	0.67x	0.4x	-	-	1.15x	0.81x	0.77x	0.69x
PEG	-	-0.3x	0.1x	1.05x	18.88x	3.22x	0.5x	-3.43x
Capitalization / Revenue	0.51x	0.28x	0.37x	0.42x	0.88x	0.65x	0.63x	0.6x
EV / Revenue	0.94x	0.73x	0.73x	0.74x	1.18x	0.93x	0.84x	0.77x
EV / EBITDA	4.75x	4.66x	3.89x	3.66x	5.88x	4.73x	4.11x	3.75x
EV / EBIT	8.17x	9.34x	6.66x	6.27x	10.2x	8.14x	6.83x	6.2x
EV / FCF	56.2x	-40.6x	10.3x	7.53x	12.9x	17.2x	14.3x	12.6x
FCF Yield	1.78%	-2.46%	9.7%	13.3%	7.72%	5.82%	7.01%	7.94%
Dividend per Share ²	1.65	1.65	2	2	2	2.178	2.259	2
Rate of return	4.58%	7.04%	6.09%	5.46%	2.63%	3.69%	3.82%	3.38%
EPS ²	4.55	3.48	5.76	6.09	6.13	6.308	7.246	7.07
Distribution rate	36.3%	47.4%	34.7%	32.8%	32.6%	34.5%	31.2%	28.3%
Net sales ¹	3,123	3,642	3,937	3,884	3,854	4,056	4,153	4,359
EBITDA ¹	619.1	570.1	739.7	783	771	799.5	847.5	895.1
EBIT ¹	359.9	284.5	432.8	457	445	464.4	509.5	541.2
Net income ¹	204.2	156.1	258.4	273	275	255	311.8	308
Net Debt ¹	1,351	1,620	1,422	1,237	1,151	1,149	847.6	724
Reference price ²	36.00	23.45	32.85	36.65	76.00	59.10	59.10	59.10
Nbr of stocks (in thousands)	44,192	44,257	44,385	44,488	44,538	44,527	-	-
Announcement Date	2/15/22	2/14/23	2/13/24	2/18/25	2/16/26	-	-	-

¹EUR in Million²EUR

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
VICAT	9.23x	0.92x	4.68x	3.74%	2.9B
CRH PLC	14.52x	1.72x	8.37x	1.9%	54.99B
HOLCIM LTD	17.88x	2.45x	9.69x	2.89%	43.22B
MARTIN MARIETTA MATERIALS, INC.	33.99x	5.87x	17.51x	0.71%	34.48B
ULTRATECH CEMENT LIMITED	32.51x	3.37x	17.28x	0.97%	33.14B
VULCAN MATERIALS COMPANY	27.68x	4.34x	14.56x	0.85%	31.82B
HEIDELBERG MATERIALS AG	11.58x	1.39x	6.47x	2.66%	28.65B
CHINA JUSHI CO., LTD.	20.21x	6.3x	12.42x	2.15%	23.33B
GRASIM INDUSTRIES LIMITED	67.98x	4.25x	65.8x	0.34%	20.93B
AMRIZE AG	14.97x	1.9x	7.67x	1.45%	20.18B
Average	25.05x	3.25x	16.44x	1.77%	29.36B
Weighted average by Cap.	24.71x	3.30x	15.46x	1.66%