Valuation VINCI SA Wiener Boerse

Stocks

End-of-day quote Wiener Boerse 2026-10-01			5-day change	1st Jan Change
106.40 ^EUR	-0.05%		-4.57%	-11.48%

10-02	Vinci Launches Up to EUR270 Million Share Buyback	MT
10-01	Vinci to Buy Back Up to $305.9 Million in Shares	DJ

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	59,182	-	-
Change	-	-0.34%	23.45%	-13.47%	19.01%	-11.46%	-	-
Enterprise Value (EV) ¹	72,025	71,114	81,031	76,578	85,917	77,945	76,395	75,260
Change	-	-1.26%	13.95%	-5.5%	12.2%	-9.28%	-1.99%	-1.49%
P/E	20.6x	12.5x	13.9x	11.8x	13.9x	11.8x	10.7x	10.1x
PBR	2.38x	2.05x	2.3x	1.92x	2.27x	1.81x	1.7x	1.6x
PEG	-	0.2x	1.46x	3.86x	5.33x	2.34x	1.08x	1.64x
Capitalization / Revenue	1.07x	0.85x	0.94x	0.78x	0.9x	0.77x	0.75x	0.72x
EV / Revenue	1.46x	1.15x	1.18x	1.07x	1.15x	1.02x	0.97x	0.92x
EV / EBITDA	9.14x	6.96x	6.77x	6.03x	6.36x	5.57x	5.25x	4.96x
EV / EBIT	15.2x	10.4x	9.7x	8.51x	8.99x	7.9x	7.4x	6.97x
EV / FCF	13.6x	17.2x	12.2x	11.2x	11.2x	14.2x	14x	13.3x
FCF Yield	7.33%	5.83%	8.18%	8.89%	8.96%	7.04%	7.16%	7.54%
Dividend per Share ²	2.9	4	4.5	4.75	5	5.31	5.818	6.296
Rate of return	3.12%	4.29%	3.96%	4.76%	4.16%	4.97%	5.45%	5.9%
EPS ²	4.51	7.47	8.18	8.43	8.65	9.085	9.984	10.6
Distribution rate	64.3%	53.5%	55%	56.3%	57.8%	58.4%	58.3%	59.4%
Net sales ¹	49,396	61,675	68,838	71,623	74,599	76,606	79,131	81,710
EBITDA ¹	7,884	10,215	11,964	12,689	13,507	13,987	14,553	15,172
EBIT ¹	4,723	6,824	8,357	8,997	9,558	9,864	10,328	10,796
Net income ¹	2,597	4,259	4,702	4,863	4,903	5,178	5,700	6,049
Net Debt ¹	19,266	18,536	16,126	20,415	19,075	18,763	17,213	16,077
Reference price ²	92.91	93.29	113.70	99.74	120.05	106.80	106.80	106.80
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.	58.37x	2.69x	25.68x	0.06%	102B
VINCI	11.76x	1.02x	5.57x	4.97%	66.61B
COMFORT SYSTEMS USA, INC.	35.58x	4.48x	24.33x	0.19%	60.72B
LARSEN & TOUBRO LIMITED	24.84x	1.93x	18.95x	1.19%	52.74B
FERROVIAL N.V.	49.38x	3.96x	25.08x	1.96%	38.53B
EMCOR GROUP, INC.	24.02x	1.64x	15.14x	0.19%	34.7B
HOCHTIEF AG	27.92x	0.7x	11.55x	2.21%	34.5B
ACS, ACTIVIDADES DE CONSTRUCCIÓN Y SERVICIOS, S.A.	22.53x	0.44x	7.03x	2.74%	29.63B
CHINA STATE CONSTRUCTION ENGINEERING CORPORATION LIMITED	5.01x	0.31x	5.98x	5.63%	26.75B
Average	28.82x	1.91x	15.48x	2.13%	49.54B
Weighted average by Cap.	32.95x	2.18x	17.31x	1.8%