Valuation VINCI SA Wiener Boerse

Stocks

End-of-day quote Wiener Boerse 2026-09-04			5-day change	1st Jan Change
113.60 ^EUR	+0.53%		-0.31%	-5.49%

09-04	Vinci Energies buys the Secal group from Isatis Capital
09-04	VINCI : JP Morgan reiterates its Neutral 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	63,145	-	-
Change	-	-0.34%	23.45%	-13.47%	19.01%	-5.53%	-	-
Enterprise Value (EV) ¹	72,025	71,114	81,031	76,578	85,917	82,031	80,595	79,163
Change	-	-1.26%	13.95%	-5.5%	12.2%	-4.52%	-1.75%	-1.78%
P/E	20.6x	12.5x	13.9x	11.8x	13.9x	12.5x	11.3x	10.6x
PBR	2.38x	2.05x	2.3x	1.92x	2.27x	1.94x	1.82x	1.7x
PEG	-	0.2x	1.46x	3.86x	5.33x	2.44x	1.1x	1.5x
Capitalization / Revenue	1.07x	0.85x	0.94x	0.78x	0.9x	0.82x	0.8x	0.77x
EV / Revenue	1.46x	1.15x	1.18x	1.07x	1.15x	1.07x	1.02x	0.97x
EV / EBITDA	9.14x	6.96x	6.77x	6.03x	6.36x	5.86x	5.54x	5.22x
EV / EBIT	15.2x	10.4x	9.7x	8.51x	8.99x	8.31x	7.8x	7.33x
EV / FCF	13.6x	17.2x	12.2x	11.2x	11.2x	15x	14.7x	13.9x
FCF Yield	7.33%	5.83%	8.18%	8.89%	8.96%	6.69%	6.79%	7.17%
Dividend per Share ²	2.9	4	4.5	4.75	5	5.316	5.821	6.362
Rate of return	3.12%	4.29%	3.96%	4.76%	4.16%	4.67%	5.11%	5.58%
EPS ²	4.51	7.47	8.18	8.43	8.65	9.093	10.04	10.75
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	76,583	79,097	81,662
EBITDA ¹	7,884	10,215	11,964	12,689	13,507	13,994	14,557	15,176
EBIT ¹	4,723	6,824	8,357	8,997	9,558	9,871	10,334	10,802
Net income ¹	2,597	4,259	4,702	4,863	4,903	5,185	5,703	6,119
Net Debt ¹	19,266	18,536	16,126	20,415	19,075	18,886	17,451	16,019
Reference price ²	92.91	93.29	113.70	99.74	120.05	113.95	113.95	113.95
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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
QUANTA SERVICES, INC.	54.5x	2.49x	23.81x	0.07%	93.88B
VINCI	12.53x	1.07x	5.86x	4.66%	73.38B
LARSEN & TOUBRO LIMITED	26.65x	2.05x	20.11x	1.15%	57.79B
COMFORT SYSTEMS USA, INC.	33.15x	4.16x	22.6x	0.2%	56.58B
FERROVIAL N.V.	52.51x	4.16x	26.45x	1.74%	41.9B
HOCHTIEF AG	29.61x	0.73x	12.08x	2.09%	37.25B
EMCOR GROUP, INC.	23.02x	1.57x	14.49x	0.2%	33.27B
ACS, ACTIVIDADES DE CONSTRUCCIÓN Y SERVICIOS, S.A.	23.85x	0.49x	7.69x	2.48%	32.88B
CHINA STATE CONSTRUCTION ENGINEERING CORPORATION LIMITED	5.08x	0.31x	5.83x	5.79%	27.08B
Average	28.99x	1.89x	15.44x	2.04%	50.44B
Weighted average by Cap.	31.81x	2.08x	16.65x	1.81%