|
Market Closed -
Euronext Paris
03:55:00 28/10/26 am AEDT
|
5-day change | 1st Jan Change | ||
| 14.82 EUR | +1.09% |
|
+2.56% | -32.64% |
| 21/10 | Icade, Nine Months 2026 Sales/ Trading Statement Call, Oct 21, 2026 | |
| 21/10 | French and Benelux stocks-Factors to watch | RE |
Company Valuation: Icade
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 4,776 | 3,044 | 2,693 | 1,741 | 1,668 | 1,123 | - | - |
| Change | - | -36.26% | -11.54% | -35.33% | -4.21% | -32.66% | - | - |
| Enterprise Value (EV) 1 | 11,709 | 9,921 | 6,141 | 5,195 | 5,114 | 4,114 | 3,865 | 3,680 |
| Change | - | -15.28% | -38.1% | -15.41% | -1.55% | -19.56% | -6.06% | -4.79% |
| P/E | 11.8x | 56.4x | -2.15x | -6.31x | -13.6x | -12.6x | 7.25x | 5.15x |
| PBR | 0.71x | 0.46x | 0.54x | 0.4x | 0.43x | 0.3x | 0.3x | 0.3x |
| PEG | - | -0.7x | 0x | 0.1x | 0.2x | 0.5x | -0x | 0.1x |
| Capitalization / Revenue | 2.88x | 1.68x | 1.76x | 1.11x | 1.15x | 0.84x | 0.82x | 0.79x |
| EV / Revenue | 7.05x | 5.46x | 4.02x | 3.3x | 3.53x | 3.09x | 2.83x | 2.57x |
| EV / EBITDA | 18.7x | 15.3x | 21.7x | 21.7x | 17.5x | 15x | 14.8x | 13.7x |
| EV / EBIT | 14.6x | 25.9x | 22.7x | 18.7x | 17.4x | 13.8x | 12.8x | 12.5x |
| EV / FCF | -23.5x | -42.4x | 4.66x | 31.3x | 21.6x | 6.17x | 7.75x | 6.43x |
| FCF Yield | -4.25% | -2.36% | 21.5% | 3.2% | 4.63% | 16.2% | 12.9% | 15.5% |
| Dividend per Share 2 | 4.2 | 4.33 | 4.84 | 4.31 | 1.92 | 1.946 | 1.797 | 2.022 |
| Rate of return | 6.66% | 10.8% | 13.6% | 18.8% | 8.73% | 13.1% | 12.1% | 13.6% |
| EPS 2 | 5.328 | 0.7136 | -16.5 | -3.64 | -1.62 | -1.177 | 2.045 | 2.876 |
| Distribution rate | 78.8% | 607% | -29.3% | -118% | -119% | -165% | 87.9% | 70.3% |
| Net sales 1 | 1,661 | 1,816 | 1,528 | 1,572 | 1,450 | 1,332 | 1,366 | 1,430 |
| EBITDA 1 | 625.5 | 650.3 | 283 | 239 | 292.5 | 273.7 | 261.7 | 268.7 |
| EBIT 1 | 800.6 | 382.5 | 270.1 | 277.5 | 294.6 | 297.6 | 301.4 | 295.3 |
| Net income 1 | 400.1 | 54.1 | -1,250 | -275.9 | -123 | -22.41 | 182.8 | 230.5 |
| Net Debt 1 | 6,933 | 6,876 | 3,448 | 3,454 | 3,446 | 2,991 | 2,742 | 2,557 |
| Reference price 2 | 63.10 | 40.24 | 35.54 | 22.98 | 22.00 | 14.82 | 14.82 | 14.82 |
| Nbr of stocks (in thousands) | 75,691 | 75,652 | 75,770 | 75,778 | 75,825 | 75,797 | - | - |
| Announcement Date | 21/2/22 | 20/2/23 | 19/2/24 | 18/2/25 | 17/2/26 | - | - | - |
1EUR in Million2EUR
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | -12.46x | 3.08x | 14.99x | 13.27% | 1.24B | |
| 21.27x | 12.7x | 14.86x | 5.82% | 14.67B | |
| 8.45x | 14.35x | 18.51x | 6.37% | 7.25B | |
| 12.49x | 14.81x | 15.78x | 5.11% | 6.43B | |
| 21.31x | 13.64x | 15.24x | 4.68% | 5.98B | |
| 8.14x | 13.79x | 17.57x | 5.86% | 5.71B | |
| 9.74x | 14.4x | 15.39x | 7.14% | 5.68B | |
| 9.16x | 16.12x | 19.46x | 8.76% | 5.3B | |
| 12.59x | 11.47x | 13.09x | 5.48% | 5.08B | |
| 18.37x | 9.85x | 12.52x | 6.55% | 4.32B | |
| Average | 10.90x | 12.42x | 15.74x | 6.91% | 6.17B | |
| Weighted average by Cap. | 13.93x | 13.26x | 15.81x | 6.25% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- ICAD Stock
- Valuation Icade
Select your edition
All financial news and data tailored to specific country editions
