Valuation NEURONES

Stocks

Market Closed - Euronext Paris 02:55:00 13/10/26 am AEDT			5-day change	1st Jan Change
36.65 ^EUR	+1.24%		+6.23%	-14.87%

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	863.1	-	-
Change	-	3.32%	11.69%	0.47%	-1.89%	-17.54%	-	-
Enterprise Value (EV) ¹	655.7	679	771.5	747.4	710.1	532	499.3	461.1
Change	-	3.56%	13.62%	-3.13%	-4.99%	-25.08%	-6.14%	-7.65%
P/E	24.5x	21.6x	21.6x	20.3x	20.1x	15.5x	13.9x	12.6x
PBR	2.95x	2.87x	3x	2.82x	2.62x	2.09x	1.96x	1.84x
PEG	-	1.2x	1.9x	3.17x	-21.71x	1.76x	1.2x	1.2x
Capitalization / Revenue	1.59x	1.43x	1.43x	1.32x	1.22x	0.94x	0.89x	0.85x
EV / Revenue	1.13x	1.02x	1.04x	0.92x	0.83x	0.58x	0.51x	0.45x
EV / EBITDA	8.6x	7.59x	8.33x	7.82x	7.46x	5.17x	4.4x	3.72x
EV / EBIT	10.6x	9.31x	10.2x	9.59x	9.39x	6.44x	5.41x	4.52x
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%	4.14%	4.42%	4.7%
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	36.20	36.20	36.20
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	15.54x	0.58x	5.17x	4.14%	966M
IBM	22.36x	3.66x	12.77x	2.98%	214B
SALESFORCE, INC.	21.93x	4.63x	11.36x	0.75%	189B
SNOWFLAKE INC.	-145.13x	20.19x	111.04x	-.--%	130B
CLOUDFLARE, INC.	-622.65x	44.3x	182.01x	-.--%	129B
ACCENTURE PLC	15.53x	1.69x	8.87x	3.09%	125B
TATA CONSULTANCY SERVICES LTD.	14.06x	2.51x	9.71x	5.73%	80.6B
RELX PLC	20.95x	5.52x	13.56x	2.68%	62.61B
FUJITSU LIMITED	23.78x	1.97x	12.5x	1.31%	46.56B
COREWEAVE, INC.	-16.06x	7.1x	12.07x	-.--%	45.27B
Average	-64.97x	9.22x	37.90x	2.07%	102.17B
Weighted average by Cap.	-83.39x	10.91x	45.58x	1.82%