Valuation VINCI Berne S.E.

Stocks

Delayed Berne S.E. Other stock markets			5-day change	1st Jan Change
- ^CHF	-.--%		-.--%	-

08-07	VINCI : DZ Bank reaffirms its Buy rating	ZD
08-03	VINCI : UBS gives a Buy rating	ZD

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	52,759	52,578	64,905	56,163	66,842	69,462	-	-
Change	-	-0.34%	23.45%	-13.47%	19.01%	3.92%	-	-
Enterprise Value (EV) ¹	72,025	71,114	81,031	76,578	85,917	88,362	86,955	85,555
Change	-	-1.26%	13.95%	-5.5%	12.2%	2.85%	-1.59%	-1.61%
P/E	20.6x	12.5x	13.9x	11.8x	13.9x	13.8x	12.5x	11.7x
PBR	2.38x	2.05x	2.3x	1.92x	2.27x	2.13x	1.99x	1.87x
PEG	-	0.2x	1.46x	3.86x	5.33x	2.71x	1.2x	1.66x
Capitalization / Revenue	1.07x	0.85x	0.94x	0.78x	0.9x	0.91x	0.88x	0.85x
EV / Revenue	1.46x	1.15x	1.18x	1.07x	1.15x	1.15x	1.1x	1.05x
EV / EBITDA	9.14x	6.96x	6.77x	6.03x	6.36x	6.32x	5.98x	5.64x
EV / EBIT	15.2x	10.4x	9.7x	8.51x	8.99x	8.97x	8.43x	7.94x
EV / FCF	13.6x	17.2x	12.2x	11.2x	11.2x	16.1x	15.9x	15.1x
FCF Yield	7.33%	5.83%	8.18%	8.89%	8.96%	6.21%	6.3%	6.64%
Dividend per Share ²	2.9	4	4.5	4.75	5	5.316	5.827	6.362
Rate of return	3.12%	4.29%	3.96%	4.76%	4.16%	4.24%	4.65%	5.08%
EPS ²	4.51	7.47	8.18	8.43	8.65	9.09	10.05	10.76
Distribution rate	64.3%	53.5%	55%	56.3%	57.8%	58.5%	58%	59.2%
Net sales ¹	49,396	61,675	68,838	71,623	74,599	76,523	79,043	81,600
EBITDA ¹	7,884	10,215	11,964	12,689	13,507	13,987	14,550	15,160
EBIT ¹	4,723	6,824	8,357	8,997	9,558	9,854	10,314	10,775
Net income ¹	2,597	4,259	4,702	4,863	4,903	5,182	5,687	6,091
Net Debt ¹	19,266	18,536	16,126	20,415	19,075	18,901	17,493	16,093
Reference price ²	92.91	93.29	113.70	99.74	120.05	125.35	125.35	125.35
Nbr of stocks (in thousands)	567,846	563,597	570,844	563,091	556,784	554,143	-	-
Announcement Date	2/4/22	2/9/23	2/7/24	2/6/25	2/5/26	-	-	-

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.($)
QUANTA SERVICES, INC.	58.83x	2.66x	25.41x	0.07%	100B
VINCI	13.95x	1.16x	6.37x	4.19%	80.84B
COMFORT SYSTEMS USA, INC.	35.36x	4.45x	24.18x	0.19%	60.21B
LARSEN & TOUBRO LIMITED	26.86x	2.08x	20.38x	1.13%	58.49B
FERROVIAL N.V.	54.21x	4.64x	29.12x	1.53%	47.45B
HOCHTIEF AG	31.88x	0.78x	12.95x	1.94%	39.64B
EMCOR GROUP, INC.	24.68x	1.69x	15.57x	0.19%	35.66B
ACS, ACTIVIDADES DE CONSTRUCCIÓN Y SERVICIOS, S.A.	25.67x	0.52x	8.25x	2.3%	34.9B
CHINA STATE CONSTRUCTION ENGINEERING CORPORATION LIMITED	4.48x	0.29x	5.49x	6.24%	27.97B
Average	30.66x	2.03x	16.41x	1.98%	53.95B
Weighted average by Cap.	33.92x	2.24x	17.72x	1.72%