Valuation Bouygues SA

Stocks

Market Closed - Euronext Paris 01:55:00 14/08/26 am AEST			Pre-market 03:54:36 pm
47.58 ^EUR	-0.15%		47.69	+0.23%

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	18,364	-	-
Change	-	-12.82%	22.98%	-16.69%	57.49%	8.39%	-	-
Enterprise Value (EV) ¹	12,986	17,941	19,165	16,824	21,147	23,048	21,899	20,790
Change	-	38.16%	6.82%	-12.21%	25.69%	8.99%	-4.99%	-5.06%
P/E	10.7x	11x	12.3x	10.2x	14.9x	14.9x	12.6x	11x
PBR	1.08x	-	1.03x	0.85x	-	1.35x	1.26x	1.25x
PEG	-	-0.8x	1.43x	9.42x	2.32x	1.99x	0.7x	0.7x
Capitalization / Revenue	0.32x	0.24x	0.23x	0.19x	0.3x	0.32x	0.32x	0.31x
EV / Revenue	0.35x	0.4x	0.34x	0.3x	0.37x	0.41x	0.38x	0.35x
EV / EBITDA	3.54x	4.56x	4.22x	3.55x	4.13x	4.48x	4.07x	3.67x
EV / EBIT	7.67x	9.14x	8.3x	6.9x	8.28x	8.85x	7.83x	6.81x
EV / FCF	11.5x	-	5.88x	6.32x	7.09x	15.3x	11.2x	9.34x
FCF Yield	8.7%	-	17%	15.8%	14.1%	6.55%	8.95%	10.7%
Dividend per Share ²	1.8	-	1.9	2	-	2.131	2.189	2.247
Rate of return	5.72%	-	5.57%	7.01%	-	4.48%	4.6%	4.72%
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	47.58	47.58	47.58
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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
BOUYGUES SA	14.85x	0.41x	4.48x	4.48%	21.19B
QUANTA SERVICES, INC.	58.72x	2.68x	25.57x	0.07%	101B
VINCI	13.42x	1.13x	6.19x	4.36%	77.96B
COMFORT SYSTEMS USA, INC.	35.65x	4.49x	24.39x	0.19%	60.7B
LARSEN & TOUBRO LIMITED	27.25x	2.08x	20.46x	1.11%	58.67B
FERROVIAL N.V.	58.04x	4.6x	29.1x	1.55%	46.84B
HOCHTIEF AG	30.85x	0.76x	12.59x	2.01%	38.52B
EMCOR GROUP, INC.	25.37x	1.74x	16.03x	0.18%	36.67B
ACS, ACTIVIDADES DE CONSTRUCCIÓN Y SERVICIOS, S.A.	25.67x	0.53x	8.31x	2.3%	35.13B
CHINA STATE CONSTRUCTION ENGINEERING CORPORATION LIMITED	4.52x	0.3x	5.99x	6.23%	27.2B
Average	29.44x	1.87x	15.31x	2.25%	50.4B
Weighted average by Cap.	33.58x	2.18x	17.33x	1.83%