Valuation Arcure

Stocks

Market Closed - Euronext Paris Other stock markets 01:55:00 20/06/26 am AEST			5-day change	1st Jan Change
2.760 ^EUR	0.00%		0.00%	+12.42%

22/04	Arcure S.A. Reports Earnings Results for the Full Year Ended December 31, 2025	CI
26/02	Arcure Announces AI Blaxtair Solutions for BOMAG Single Drum Rollers	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	18.08	12.47	14.6	26.36	14.32	16.26	-	-
Change	-	-31.05%	17.09%	80.57%	-45.68%	13.59%	-	-
Enterprise Value (EV) ¹	21.77	16.5	18.64	31.73	25.51	22.46	22.01	21.06
Change	-	-24.19%	12.98%	70.22%	-19.6%	-11.94%	-2%	-4.32%
P/E	-8.04x	220x	10.2x	19x	-6.14x	26.3x	11.3x	3.94x
PBR	5.12x	2.44x	2.14x	3.2x	-	2.51x	2.28x	-
PEG	-	-2x	0x	-4.75x	0x	-0x	0x	0x
Capitalization / Revenue	1.73x	0.96x	0.8x	1.41x	1.14x	1.08x	0.93x	0.72x
EV / Revenue	2.09x	1.27x	1.02x	1.7x	2.02x	1.5x	1.27x	0.93x
EV / EBITDA	900x	15.1x	4.52x	9.1x	510x	9.36x	6.2x	3.4x
EV / EBIT	-9.92x	77.1x	10.9x	33.2x	-9.49x	-74.9x	27.5x	7.02x
EV / FCF	-6.12x	-8.68x	-465x	-21.7x	35.7x	-40.8x	48.9x	105x
FCF Yield	-16.4%	-11.5%	-0.21%	-4.62%	2.8%	-2.45%	2.04%	0.95%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	-0.45	0.01	0.25	0.24	-0.4	0.105	0.245	0.7
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	10.44	13.04	18.2	18.7	12.6	15	17.4	22.7
EBITDA ¹	0.0242	1.091	4.125	3.487	0.05	2.4	3.55	6.2
EBIT ¹	-2.194	0.214	1.709	0.956	-2.689	-0.3	0.8	3
Net income ¹	-2.233	0.055	1.801	1.747	-2.36	0.2	1.05	3.7
Net Debt ¹	3.682	4.032	4.042	5.37	11.19	6.2	5.75	4.8
Reference price ²	3.620	2.200	2.560	4.560	2.455	2.760	2.760	2.760
Nbr of stocks (in thousands)	4,995	5,668	5,703	5,781	5,833	5,893	-	-
Announcement Date	31/3/22	29/3/23	27/3/24	27/3/25	8/4/26	-	-	-

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.($)
ARCURE	26.29x	1.5x	9.36x	-	18.65M
RAINBOW ROBOTICS CO.,LTD.	2137.68x	146.18x	1628.85x	-	7.48B
UBTECH ROBOTICS CORP LTD	-161.21x	11.49x	-172.38x	-.--%	6.95B
HESAI GROUP	31.82x	3.48x	24.27x	-.--%	2.64B
BEIJING YUNJI TECHNOLOGY CO., LTD.	-184.5x	43.65x	-582.4x	-	2.51B
SHENZHEN DOBOT CORP LTD	-122.53x	14.46x	-172.35x	4.03%	1.61B
GUANGDONG HUAYAN ROBOTICS CO., LTD.	579.09x	12.84x	363.02x	-	1.36B
NORBIT ASA	20.87x	3.62x	12.55x	2.91%	1.13B
Average	290.94x	29.65x	138.87x	1.73%	2.96B
Weighted average by Cap.	637.02x	56.38x	414.05x	0.79%