Valuation Wavestone

Stocks

Market Closed - Euronext Paris Other stock markets 11:55:00 2026-07-24 EDT			5-day change	1st Jan Change
38.90 ^EUR	+1.97%		+2.37%	-30.04%

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	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	920.8	886.8	1,378	1,192	1,127	955.1	-	-
Change	-	-3.69%	55.4%	-13.53%	-5.42%	-15.25%	-	-
Enterprise Value (EV) ¹	860.5	859.7	1,359	1,166	1,006	772.9	692.8	591.8
Change	-	-0.09%	58.06%	-14.18%	-13.76%	-23.14%	-10.36%	-14.59%
P/E	18x	17.7x	20.7x	15.7x	13.7x	10.9x	9.85x	8.97x
PBR	3.58x	2.96x	2.11x	1.88x	1.61x	1.23x	1.11x	1x
PEG	-	-11.28x	2.6x	1.1x	1.69x	1.54x	0.9x	0.92x
Capitalization / Revenue	1.96x	1.67x	1.97x	1.26x	1.18x	0.98x	0.94x	0.9x
EV / Revenue	1.83x	1.62x	1.94x	1.24x	1.05x	0.79x	0.68x	0.56x
EV / EBITDA	10.6x	10.4x	12.4x	8.97x	7.57x	5.55x	4.55x	3.63x
EV / EBIT	11.5x	11.2x	13.4x	9.79x	8.39x	6.04x	4.94x	3.93x
EV / FCF	15.4x	23x	17x	13.8x	7.77x	9.31x	6.99x	5.59x
FCF Yield	6.49%	4.36%	5.89%	7.24%	12.9%	10.7%	14.3%	17.9%
Dividend per Share ²	0.38	0.38	0.38	0.46	0.5	0.5199	0.5417	0.5689
Rate of return	0.83%	0.85%	0.68%	0.95%	1.09%	1.34%	1.39%	1.46%
EPS ²	2.55	2.51	2.71	3.09	3.34	3.576	3.947	4.334
Distribution rate	14.9%	15.1%	14%	14.9%	15%	14.5%	13.7%	13.1%
Net sales ¹	470.1	532.3	701.1	943.7	954.3	977.5	1,013	1,058
EBITDA ¹	80.83	82.81	109.4	130	132.8	139.2	152.1	163.1
EBIT ¹	74.8	77.04	101.3	119.1	119.9	127.9	140.3	150.7
Net income ¹	51.03	50.07	58.2	75.56	81.99	87.73	96.63	106.3
Net Debt ¹	-60.33	-27.12	-19.27	-25.59	-121.4	-182.2	-262.3	-363.4
Reference price ²	46.00	44.45	56.10	48.50	45.90	38.90	38.90	38.90
Nbr of stocks (in thousands)	20,017	19,951	24,564	24,570	24,554	24,554	-	-
Announcement Date	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	10.88x	0.79x	5.55x	1.34%	1.09B
IBM	21.16x	3.48x	12.12x	3.16%	202B
SNOWFLAKE INC.	-93.89x	14.84x	85.94x	-.--%	92.91B
ACCENTURE PLC	10.88x	1.2x	6.29x	4.42%	89.95B
TATA CONSULTANCY SERVICES LTD.	14.62x	2.66x	10.06x	5.62%	84.7B
RELX PLC	20.17x	5.27x	12.97x	2.84%	59.85B
INFOSYS LIMITED	13.61x	1.98x	8.38x	5.73%	43.77B
HCL TECHNOLOGIES LIMITED	17.31x	2.21x	10.6x	5.02%	35.71B
FUJITSU LIMITED	18.74x	1.51x	9.48x	1.58%	34.75B
NEC CORPORATION	19.59x	1.45x	9.18x	1.01%	34.43B
Average	5.31x	3.54x	17.06x	3.07%	67.89B
Weighted average by Cap.	2.24x	4.42x	20.65x	3.24%