Valuation EUROAPI

Stocks

Market Closed - Euronext Paris Other stock markets 01:55:00 30/07/26 am AEST			After hours 04:12:01 am
1.262 ^EUR	+1.77%		1.211	-4.04%

04/06	Euroapi S.A. - Shareholder/Analyst Call
14/05	Airbus, Bastide, Euroapi, Invibes Advertising, Vinci... stocks to watch today in Paris

Data adjusted to current consolidation scope

Fiscal Period: December	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	1,302	543.9	274.4	216.1	118	-	-
Change	-	-58.23%	-49.55%	-21.22%	-45.39%	-	-
Enterprise Value (EV) ¹	1,348	734.9	270.5	167.7	76.37	113	119.9
Change	-	-45.5%	-63.2%	-37.98%	-54.47%	47.92%	6.14%
P/E	-86.6x	-2.84x	-2.09x	-1.02x	-1.56x	-2.93x	20.1x
PBR	1.17x	0.59x	0.28x	0.27x	0.16x	0.17x	0.16x
PEG	7.8x	-0x	0.1x	-0x	0x	0.1x	-0x
Capitalization / Revenue	1.33x	0.54x	0.3x	0.25x	0.16x	0.15x	0.15x
EV / Revenue	1.38x	0.73x	0.3x	0.2x	0.1x	0.14x	0.15x
EV / EBITDA	11.2x	7.89x	5.37x	2.53x	1.3x	1.61x	1.43x
EV / EBIT	28.5x	44x	-10.2x	-2.26x	-11.9x	68.4x	4.79x
EV / FCF	-11x	-5.75x	18.2x	3.35x	1.02x	3.77x	13.3x
FCF Yield	-9.09%	-17.4%	5.51%	29.8%	98.2%	26.6%	7.51%
Dividend per Share ²	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-
EPS ²	-0.16	-2.02	-1.38	-2.23	-0.7966	-0.423	0.0618
Distribution rate	-	-	-	-	-	-	-
Net sales ¹	976.6	1,013	911.9	848.2	760.5	781.6	804.9
EBITDA ¹	120	93.1	50.4	66.2	58.58	70.3	83.91
EBIT ¹	47.3	16.7	-26.4	-74.3	-6.433	1.652	25.02
Net income ¹	-15	-189.7	-130.6	-211.2	-75.7	-40.25	5.886
Net Debt ¹	46.3	191	-3.9	-48.4	-41.66	-5.063	1.872
Reference price ²	13.850	5.730	2.880	2.270	1.240	1.240	1.240
Nbr of stocks (in thousands)	94,010	94,913	95,263	95,214	95,188	-	-
Announcement Date	8/3/23	28/2/24	3/3/25	3/3/26	-	-	-

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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
EUROAPI	-1.56x	0.1x	1.3x	-.--%	134M
ELI LILLY AND COMPANY	36.25x	12.94x	27.18x	0.55%	1,089B
JOHNSON & JOHNSON	28.59x	6.53x	18.09x	2.01%	643B
ABBVIE INC.	33.13x	7.75x	15.94x	2.61%	465B
ROCHE HOLDING AG	20.2x	4.86x	12.04x	2.72%	359B
NOVARTIS AG	22.65x	5.84x	14.57x	2.74%	303B
ASTRAZENECA PLC	22.03x	4.53x	12.8x	1.93%	267B
NOVO NORDISK A/S	14.79x	5.48x	11.3x	3.38%	226B
AMGEN INC.	25.81x	6.73x	11.86x	2.57%	212B
GILEAD SCIENCES, INC.	-48.4x	5.8x	32.01x	2.45%	167B
Average	15.35x	6.06x	15.71x	2.1%	373.13B
Weighted average by Cap.	25.19x	8.11x	19.08x	1.92%