Valuation NEURONES

Stocks

Real-time Euronext Paris 07:09:21 13/10/26 pm AEDT			5-day change	1st Jan Change
36.35 ^EUR	-0.82%		+2.39%	-15.56%

21/09	Neurones S.A.(ENXTPA:NRO) added to S&P Global BMI Index	CI
10/09	NEURONES Reaffirms Earnings Guidance for the Full Year of 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	920.3	950.8	1,062	1,067	1,047	873.8	-	-
Change	-	3.32%	11.69%	0.47%	-1.89%	-16.51%	-	-
Enterprise Value (EV) ¹	655.7	679	771.5	747.4	710.1	542.7	510	471.8
Change	-	3.56%	13.62%	-3.13%	-4.99%	-23.57%	-6.02%	-7.49%
P/E	24.5x	21.6x	21.6x	20.3x	20.1x	15.7x	14.1x	12.8x
PBR	2.95x	2.87x	3x	2.82x	2.62x	2.11x	1.99x	1.86x
PEG	-	1.2x	1.9x	3.17x	-21.71x	1.78x	1.2x	1.2x
Capitalization / Revenue	1.59x	1.43x	1.43x	1.32x	1.22x	0.95x	0.9x	0.86x
EV / Revenue	1.13x	1.02x	1.04x	0.92x	0.83x	0.59x	0.52x	0.46x
EV / EBITDA	8.6x	7.59x	8.33x	7.82x	7.46x	5.27x	4.49x	3.81x
EV / EBIT	10.6x	9.31x	10.2x	9.59x	9.39x	6.57x	5.52x	4.62x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	1	1	1.2	1.3	1.4	1.5	1.6	1.7
Rate of return	2.63%	2.55%	2.74%	2.96%	3.25%	4.09%	4.37%	4.64%
EPS ²	1.55	1.82	2.03	2.16	2.14	2.329	2.598	2.869
Distribution rate	64.5%	54.9%	59.1%	60.2%	65.4%	64.4%	61.6%	59.2%
Net sales ¹	579.9	665.4	741.2	810.4	857.2	917.2	972.2	1,021
EBITDA ¹	76.28	89.44	92.61	95.58	95.14	103	113.5	123.9
EBIT ¹	61.6	72.9	75.9	77.9	75.6	82.55	92.36	102.1
Net income ¹	37.7	44.3	49.4	52.5	52.1	56.77	63.33	69.95
Net Debt ¹	-264.6	-271.8	-290.4	-319.5	-336.6	-331.1	-363.8	-402
Reference price ²	38.00	39.25	43.75	43.95	43.05	36.65	36.65	36.65
Nbr of stocks (in thousands)	24,218	24,224	24,272	24,274	24,313	23,842	-	-
Announcement Date	9/2/22	8/2/23	6/3/24	5/3/25	11/3/26	-	-	-

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.($)
NEURONES	15.74x	0.59x	5.27x	4.09%	976M
IBM	22.35x	3.65x	12.77x	2.98%	214B
SALESFORCE, INC.	22.39x	4.71x	11.57x	0.74%	193B
SNOWFLAKE INC.	-141.78x	19.72x	108.42x	-.--%	127B
CLOUDFLARE, INC.	-605.29x	43.06x	176.88x	-.--%	125B
ACCENTURE PLC	15.96x	1.74x	9.12x	3.01%	128B
TATA CONSULTANCY SERVICES LTD.	13.86x	2.48x	9.56x	5.81%	80.43B
RELX PLC	21.38x	5.59x	13.73x	2.64%	63.43B
FUJITSU LIMITED	23.78x	1.97x	12.5x	1.31%	46.45B
COREWEAVE, INC.	-15.7x	7.02x	11.93x	-.--%	44.27B
Average	-62.73x	9.05x	37.18x	2.06%	102.2B
Weighted average by Cap.	-77.89x	10.52x	43.79x	1.82%