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.($)
- - - - 1.32B
15.15x6.94x - 2.19% 308B
13.4x10.31x - 2.04% 283B
12.01x - - 1.87% 225B
15.92x6.38x10.61x1.28% 171B
9.73x1.43x - 3.79% 58.4B
15.48x5.33x - 3.78% 30.19B
10.47x7.69x - 3.95% 29.46B
6.19x - - 4.69% 24.46B
16.26x - - 0.39% 24.75B
Average 12.73x 6.35x 10.61x 2.66% 115.66B
Weighted average by Cap. 13.67x 7.52x 10.61x 2.14%

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