Valuation VINCI London S.E.

Stocks

Market Closed - London S.E. Other stock markets 11:30:00 2026-07-29 EDT			5-day change	1st Jan Change
118.22 ^EUR	-0.46%		-0.04%	-1.44%

07-29	VINCI : RBC maintains a Buy rating	ZD
07-29	Vinci: H1 2026: Margin beat offsets weaker traffic

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	62,497	-	-
Change	-	-0.34%	23.45%	-13.47%	19.01%	-6.5%	-	-
Enterprise Value (EV) ¹	72,025	71,114	81,031	76,578	85,917	81,276	79,994	78,725
Change	-	-1.26%	13.95%	-5.5%	12.2%	-5.4%	-1.58%	-1.59%
P/E	20.6x	12.5x	13.9x	11.8x	13.9x	13.1x	11.8x	11x
PBR	2.38x	2.05x	2.3x	1.92x	2.27x	2.01x	1.88x	1.76x
PEG	-	0.2x	1.46x	3.86x	5.33x	3.22x	1.1x	1.43x
Capitalization / Revenue	1.07x	0.85x	0.94x	0.78x	0.9x	0.82x	0.79x	0.77x
EV / Revenue	1.46x	1.15x	1.18x	1.07x	1.15x	1.06x	1.01x	0.96x
EV / EBITDA	9.14x	6.96x	6.77x	6.03x	6.36x	5.84x	5.52x	5.22x
EV / EBIT	15.2x	10.4x	9.7x	8.51x	8.99x	8.29x	7.8x	7.35x
EV / FCF	13.6x	17.2x	12.2x	11.2x	11.2x	14.8x	14.6x	13.7x
FCF Yield	7.33%	5.83%	8.18%	8.89%	8.96%	6.74%	6.83%	7.29%
Dividend per Share ²	2.9	4	4.5	4.75	5	5.281	5.789	6.36
Rate of return	3.12%	4.29%	3.96%	4.76%	4.16%	4.46%	4.89%	5.38%
EPS ²	4.51	7.47	8.18	8.43	8.65	9.002	10	10.77
Distribution rate	64.3%	53.5%	55%	56.3%	57.8%	58.7%	57.9%	59.1%
Net sales ¹	49,396	61,675	68,838	71,623	74,599	76,511	78,987	81,627
EBITDA ¹	7,884	10,215	11,964	12,689	13,507	13,928	14,483	15,090
EBIT ¹	4,723	6,824	8,357	8,997	9,558	9,804	10,254	10,713
Net income ¹	2,597	4,259	4,702	4,863	4,903	5,118	5,642	6,079
Net Debt ¹	19,266	18,536	16,126	20,415	19,075	18,779	17,497	16,228
Reference price ²	92.91	93.29	113.70	99.74	120.05	118.30	118.30	118.30
Nbr of stocks (in thousands)	567,846	563,597	570,844	563,091	556,784	528,293	-	-
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.	60.9x	2.64x	25.8x	0.07%	88.29B
COMFORT SYSTEMS USA, INC.	33.56x	4.22x	22.9x	0.2%	57.14B
LARSEN & TOUBRO LIMITED	25.7x	2.02x	19.66x	1.24%	55.19B
FERROVIAL N.V.	53.88x	4.49x	28.69x	1.71%	44.52B
HOCHTIEF AG	31x	0.74x	12.23x	2.05%	37.04B
EMCOR GROUP, INC.	24.09x	1.56x	14.99x	0.2%	31.37B
ACS, ACTIVIDADES DE CONSTRUCCIÓN Y SERVICIOS, S.A.	25.37x	0.5x	7.96x	2.35%	32.48B
CHINA STATE CONSTRUCTION ENGINEERING CORPORATION LIMITED	4.78x	0.3x	5.8x	5.97%	28.33B
BOUYGUES SA	14.42x	0.4x	4.36x	4.63%	20.5B
Average	30.41x	1.87x	15.82x	2.05%	43.87B
Weighted average by Cap.	36.14x	2.26x	18.70x	1.48%