Company Valuation: Viel & Cie

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 391.5 380.3 377.3 540.5 724.2 1,061
Change - -2.85% -0.81% 43.27% 33.99% 46.44%
Enterprise Value (EV) 1 435.5 502.6 381.7 487.9 677.6 970.5
Change - 15.39% -24.05% 27.82% 38.89% 43.21%
P/E 8.14x 7.56x 5.18x 5.56x 6.02x 8.46x
PBR 1.05x 0.94x 0.85x 1.13x 1.3x 1.8x
PEG - 1.38x 0.1x 0.2x 0.2x 1.62x
Capitalization / Revenue 0.45x 0.45x 0.39x 0.51x 0.62x 0.85x
EV / Revenue 0.5x 0.6x 0.39x 0.46x 0.58x 0.78x
EV / EBITDA - - - - - -
EV / EBIT - - - - - -
EV / FCF - - - - - -
FCF Yield - - - - - -
Dividend per Share 2 0.28 0.3 0.35 0.4 0.47 0.54
Rate of return 4.71% 5.15% 5.93% 4.71% 4.09% 3.18%
EPS 2 0.73 0.77 1.14 1.53 1.91 2.01
Distribution rate 38.4% 39% 30.7% 26.1% 24.6% 26.9%
Net sales 1 875.2 843.2 974.5 1,059 1,161 1,248
EBITDA - - - - - -
EBIT - - - - - -
Net income 1 48.93 50.96 73.55 98.13 120.7 126.4
Net Debt 1 44.06 122.3 4.474 -52.58 -46.58 -90.05
Reference price 2 5.94 5.82 5.90 8.50 11.50 17.00
Nbr of stocks (in thousands) 65,907 65,351 63,941 63,587 62,976 62,384
Announcement Date 4/30/21 5/19/22 5/5/23 5/3/24 5/5/25 4/29/26
1EUR in Million2EUR
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 1.38B
16.67x7.31x - 1.99% 340B
14.69x10.71x - 1.83% 315B
12.07x - - 1.86% 226B
17.3x6.95x11.55x1.18% 187B
10.58x1.17x - 3.34% 59.58B
10.93x8.54x - 3.69% 28.95B
18.48x - - 0.33% 28.55B
15.88x5.05x - 3.47% 27.95B
7.23x - - 4.17% 26.95B
Average 13.76x 6.62x 11.55x 2.43% 124.15B
Weighted average by Cap. 14.81x 7.95x 11.55x 1.95%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Stocks
  3. VIL Stock
  4. Valuation Viel & Cie