Valuation Wavestone

Stocks

Market Closed - Euronext Paris Other stock markets 11:55:00 2026-07-08 EDT			5-day change	1st Jan Change
38.30 ^EUR	-5.78%		-6.01%	-31.12%

06-30	AI and semiconductors: Acatis warns of the risk of an 'earnings bubble'
06-29	Market Mid-Year Review: Winners and Losers

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	685.9	920.8	886.8	1,378	1,192	998.1	-	-
Change	-	34.24%	-3.69%	55.4%	-13.53%	-16.24%	-	-
Enterprise Value (EV) ¹	654.1	860.5	859.7	1,359	1,166	1,006	815.9	735.8
Change	-	31.55%	-0.09%	58.06%	-14.18%	-13.76%	-12.1%	-9.81%
P/E	27.1x	18x	17.7x	20.7x	15.7x	13.7x	11.4x	10.3x
PBR	3.33x	3.58x	2.96x	2.11x	1.88x	1.61x	1.29x	1.16x
PEG	-	0x	-11.28x	2.6x	1.1x	1.69x	1.1x	1x
Capitalization / Revenue	1.64x	1.96x	1.67x	1.97x	1.26x	1.18x	1.02x	0.99x
EV / Revenue	1.57x	1.83x	1.62x	1.94x	1.24x	1.05x	0.83x	0.73x
EV / EBITDA	10.4x	10.6x	10.4x	12.4x	8.97x	7.57x	5.86x	4.84x
EV / EBIT	12.3x	11.5x	11.2x	13.4x	9.79x	8.39x	6.38x	5.25x
EV / FCF	9.33x	15.4x	23x	17x	13.8x	7.77x	9.83x	7.43x
FCF Yield	10.7%	6.49%	4.36%	5.89%	7.24%	12.9%	10.2%	13.5%
Dividend per Share ²	0.23	0.38	0.38	0.38	0.46	0.5	0.5199	0.5417
Rate of return	0.67%	0.83%	0.85%	0.68%	0.95%	1.09%	1.28%	1.33%
EPS ²	1.27	2.55	2.51	2.71	3.09	3.34	3.576	3.947
Distribution rate	18.1%	14.9%	15.1%	14%	14.9%	15%	14.5%	13.7%
Net sales ¹	417.6	470.1	532.3	701.1	943.7	954.3	977.5	1,013
EBITDA ¹	63	80.83	82.81	109.4	130	132.8	139.2	152.1
EBIT ¹	53.28	74.8	77.04	101.3	119.1	119.9	127.9	140.3
Net income ¹	25.38	51.03	50.07	58.2	75.56	81.99	87.73	96.63
Net Debt ¹	-31.8	-60.33	-27.12	-19.27	-25.59	-121.4	-182.2	-262.3
Reference price ²	34.40	46.00	44.45	56.10	48.50	40.65	40.65	40.65
Nbr of stocks (in thousands)	19,940	20,017	19,951	24,564	24,570	24,554	-	-
Announcement Date	6/1/21	5/31/22	5/31/23	6/3/24	6/2/25	6/3/26	-	-

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.($)
WAVESTONE	12.55x	0.97x	6.98x	1.2%	1.14B
IBM	29.68x	4.73x	16.51x	2.2%	288B
SNOWFLAKE INC.	-92.02x	14.54x	84.19x	-.--%	91.07B
ACCENTURE PLC	10.56x	1.16x	6.08x	4.57%	86.98B
TATA CONSULTANCY SERVICES LTD.	13.49x	2.45x	9.1x	6.14%	79.91B
RELX PLC	19.36x	5.09x	12.56x	2.94%	58.01B
INFOSYS LIMITED	13.92x	2.03x	8.51x	5.59%	45.7B
FUJITSU LIMITED	19.35x	1.55x	9.76x	1.48%	36.35B
NEC CORPORATION	20.15x	1.48x	9.46x	0.98%	35.62B
HCL TECHNOLOGIES LIMITED	15.91x	2.04x	9.47x	5.43%	33.3B
Average	6.29x	3.61x	17.26x	3.05%	75.58B
Weighted average by Cap.	7.78x	4.69x	20.91x	2.94%