Valuation Nexity

Stocks

Market Closed - Euronext Paris 02:55:00 13/10/26 am AEDT			After hours 06:59:20 am
4.604 ^EUR	-0.13%		4.595	-0.20%

07/09	T. Rowe Price Associates falls below 5% in Nexity
28/08	Listen to the yellow birds

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	2,287	1,446	931.6	724.3	499.9	256.3	-	-
Change	-	-36.77%	-35.58%	-22.26%	-30.98%	-48.72%	-	-
Enterprise Value (EV) ¹	3,511	3,045	2,437	1,939	1,684	1,443	1,438	1,407
Change	-	-13.28%	-19.95%	-20.43%	-13.15%	-14.35%	-0.29%	-2.22%
P/E	7.07x	7.66x	48.1x	-11.6x	-2.64x	-10.8x	36.4x	7.65x
PBR	1.2x	0.74x	0.5x	0.4x	0.31x	0.16x	0.16x	0.15x
PEG	-	-0.2x	-0.5x	0x	-0x	0.1x	-0x	0x
Capitalization / Revenue	0.47x	0.31x	0.22x	0.2x	0.18x	0.1x	0.1x	0.1x
EV / Revenue	0.73x	0.65x	0.57x	0.55x	0.6x	0.57x	0.56x	0.55x
EV / EBITDA	6.53x	5.56x	5.92x	21.8x	6.8x	5.25x	4.55x	4.03x
EV / EBIT	9.47x	8.31x	9.91x	970x	112x	23.7x	13.2x	11.4x
EV / FCF	-16.1x	45x	13.6x	10.5x	9.5x	269x	72.9x	24.9x
FCF Yield	-6.23%	2.22%	7.37%	9.56%	10.5%	0.37%	1.37%	4.02%
Dividend per Share ²	2.5	2.5	-	-	-	-	0.125	0.125
Rate of return	6.05%	9.59%	-	-	-	-	2.72%	2.72%
EPS ²	5.85	3.4	0.35	-1.12	-3.4	-0.4254	0.1263	0.6015
Distribution rate	42.7%	73.5%	-	-	-	-	98.9%	20.8%
Net sales ¹	4,836	4,704	4,273	3,535	2,821	2,536	2,577	2,562
EBITDA ¹	537.9	547.4	412	89	247.7	274.8	315.8	349.3
EBIT ¹	370.6	366.6	246	2	15	60.95	108.9	122.9
Net income ¹	324.9	187.8	19	-62	-188.4	-23.95	7.018	33.58
Net Debt ¹	1,224	1,599	1,506	1,215	1,184	1,186	1,182	1,150
Reference price ²	41.340	26.060	16.850	13.000	8.975	4.604	4.604	4.604
Nbr of stocks (in thousands)	55,325	55,492	55,288	55,712	55,697	55,678	-	-
Announcement Date	23/2/22	22/2/23	28/2/24	27/2/25	25/2/26	-	-	-

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.($)
NEXITY	-10.84x	0.57x	5.25x	-.--%	287M
QUANTA SERVICES, INC.	60.91x	2.8x	26.74x	0.06%	106B
VINCI	11.78x	1.02x	5.58x	4.96%	66.42B
COMFORT SYSTEMS USA, INC.	35.32x	4.45x	24.15x	0.19%	60.28B
LARSEN & TOUBRO LIMITED	24.96x	1.93x	18.98x	1.18%	52.58B
FERROVIAL N.V.	46.4x	3.76x	23.78x	2.08%	36.01B
EMCOR GROUP, INC.	24.1x	1.65x	15.19x	0.19%	34.82B
HOCHTIEF AG	26.92x	0.67x	11.05x	2.31%	32.84B
ACS, ACTIVIDADES DE CONSTRUCCIÓN Y SERVICIOS, S.A.	21.58x	0.4x	6.4x	2.86%	27.05B
CHINA STATE CONSTRUCTION ENGINEERING CORPORATION LIMITED	5.02x	0.31x	5.98x	5.61%	26.84B
Average	24.61x	1.76x	14.31x	1.95%	44.33B
Weighted average by Cap.	33.38x	2.19x	17.48x	1.79%