Valuation Bouygues SA

Stocks

Market Closed - Euronext Paris 01:55:00 05/09/26 am AEST			5-day change	1st Jan Change
44.51 ^EUR	+0.68%		+0.98%	+0.36%

03/09	Colas (Bouygues) to modernize a bypass in Finland
02/09	Bouygues CEO Eyes Expansion in US, Germany, Northern Europe	MT

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	17,179	-	-
Change	-	-12.82%	22.98%	-16.69%	57.49%	1.4%	-	-
Enterprise Value (EV) ¹	12,986	17,941	19,165	16,824	21,147	21,863	20,714	19,605
Change	-	38.16%	6.82%	-12.21%	25.69%	3.39%	-5.26%	-5.35%
P/E	10.7x	11x	12.3x	10.2x	14.9x	13.9x	11.8x	10.3x
PBR	1.08x	-	1.03x	0.85x	-	1.26x	1.18x	1.16x
PEG	-	-0.8x	1.43x	9.42x	2.32x	1.85x	0.7x	0.7x
Capitalization / Revenue	0.32x	0.24x	0.23x	0.19x	0.3x	0.3x	0.3x	0.29x
EV / Revenue	0.35x	0.4x	0.34x	0.3x	0.37x	0.39x	0.36x	0.33x
EV / EBITDA	3.54x	4.56x	4.22x	3.55x	4.13x	4.25x	3.85x	3.46x
EV / EBIT	7.67x	9.14x	8.3x	6.9x	8.28x	8.4x	7.4x	6.43x
EV / FCF	11.5x	-	5.88x	6.32x	7.09x	14.5x	10.6x	8.81x
FCF Yield	8.7%	-	17%	15.8%	14.1%	6.9%	9.46%	11.4%
Dividend per Share ²	1.8	-	1.9	2	-	2.131	2.189	2.247
Rate of return	5.72%	-	5.57%	7.01%	-	4.79%	4.92%	5.05%
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	44.51	44.51	44.51
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	13.89x	0.39x	4.25x	4.79%	19.96B
QUANTA SERVICES, INC.	54.5x	2.49x	23.81x	0.07%	93.88B
VINCI	12.53x	1.07x	5.86x	4.66%	73.38B
LARSEN & TOUBRO LIMITED	26.65x	2.05x	20.11x	1.15%	57.79B
COMFORT SYSTEMS USA, INC.	33.15x	4.16x	22.6x	0.2%	56.58B
FERROVIAL N.V.	52.51x	4.16x	26.45x	1.74%	41.9B
HOCHTIEF AG	29.61x	0.73x	12.08x	2.09%	37.25B
EMCOR GROUP, INC.	23.02x	1.57x	14.49x	0.2%	33.27B
ACS, ACTIVIDADES DE CONSTRUCCIÓN Y SERVICIOS, S.A.	23.85x	0.49x	7.69x	2.48%	32.88B
CHINA STATE CONSTRUCTION ENGINEERING CORPORATION LIMITED	5.08x	0.31x	5.83x	5.79%	27.08B
Average	27.48x	1.74x	14.32x	2.32%	47.4B
Weighted average by Cap.	31.06x	2.01x	16.12x	1.94%