Valuation Bouygues SA

Stocks

Market Closed - Euronext Paris 01:55:00 22/08/26 am AEST			5-day change	1st Jan Change
46.19 ^EUR	-0.41%		-3.06%	+4.15%

10/08	ETS wins an €895,000 contract from Equans Italia	AN
07/08	The enigmatic Mr Warsh, the labour market and interest rates

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	12,045	10,501	12,914	10,758	16,943	17,827	-	-
Change	-	-12.82%	22.98%	-16.69%	57.49%	5.22%	-	-
Enterprise Value (EV) ¹	12,986	17,941	19,165	16,824	21,147	22,512	21,362	20,254
Change	-	38.16%	6.82%	-12.21%	25.69%	6.46%	-5.11%	-5.19%
P/E	10.7x	11x	12.3x	10.2x	14.9x	14.4x	12.2x	10.7x
PBR	1.08x	-	1.03x	0.85x	-	1.31x	1.22x	1.21x
PEG	-	-0.8x	1.43x	9.42x	2.32x	1.92x	0.7x	0.7x
Capitalization / Revenue	0.32x	0.24x	0.23x	0.19x	0.3x	0.31x	0.31x	0.3x
EV / Revenue	0.35x	0.4x	0.34x	0.3x	0.37x	0.4x	0.37x	0.34x
EV / EBITDA	3.54x	4.56x	4.22x	3.55x	4.13x	4.38x	3.97x	3.58x
EV / EBIT	7.67x	9.14x	8.3x	6.9x	8.28x	8.65x	7.64x	6.64x
EV / FCF	11.5x	-	5.88x	6.32x	7.09x	14.9x	10.9x	9.1x
FCF Yield	8.7%	-	17%	15.8%	14.1%	6.7%	9.18%	11%
Dividend per Share ²	1.8	-	1.9	2	-	2.131	2.189	2.247
Rate of return	5.72%	-	5.57%	7.01%	-	4.61%	4.74%	4.86%
EPS ²	2.95	2.55	2.77	2.8	2.98	3.204	3.776	4.33
Distribution rate	61%	-	68.6%	71.4%	-	66.5%	58%	51.9%
Net sales ¹	37,589	44,322	56,017	56,752	56,877	56,725	58,085	59,552
EBITDA ¹	3,667	3,936	4,545	4,737	5,124	5,145	5,379	5,665
EBIT ¹	1,693	1,962	2,308	2,438	2,555	2,603	2,798	3,051
Net income ¹	1,125	973	1,040	1,058	1,138	1,228	1,448	1,663
Net Debt ¹	941	7,440	6,251	6,066	4,204	4,684	3,535	2,426
Reference price ²	31.49	28.04	34.12	28.54	44.35	46.19	46.19	46.19
Nbr of stocks (in thousands)	382,487	374,485	378,482	376,949	382,019	385,957	-	-
Announcement Date	24/2/22	23/2/23	27/2/24	6/3/25	26/2/26	-	-	-

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.($)
BOUYGUES SA	14.42x	0.4x	4.38x	4.61%	20.81B
QUANTA SERVICES, INC.	55.8x	2.55x	24.36x	0.07%	96.12B
VINCI	13.13x	1.11x	6.08x	4.46%	77.18B
LARSEN & TOUBRO LIMITED	27.37x	2.09x	20.54x	1.1%	58.78B
COMFORT SYSTEMS USA, INC.	34.09x	4.29x	23.27x	0.2%	58.17B
FERROVIAL N.V.	55.42x	4.42x	28.13x	1.57%	45.26B
HOCHTIEF AG	29.72x	0.73x	12.12x	2.08%	37.56B
EMCOR GROUP, INC.	23.71x	1.62x	14.94x	0.19%	34.26B
ACS, ACTIVIDADES DE CONSTRUCCIÓN Y SERVICIOS, S.A.	24.52x	0.5x	7.92x	2.41%	33.97B
CHINA STATE CONSTRUCTION ENGINEERING CORPORATION LIMITED	4.47x	0.3x	5.97x	6.3%	26.98B
Average	28.27x	1.80x	14.77x	2.3%	48.91B
Weighted average by Cap.	32.02x	2.08x	16.63x	1.9%