Company Valuation: Poujoulat

Data adjusted to current consolidation scope
Fiscal Period: March 2022 2023 2024 2025 2026 2027 2028 2029
Market Cap 1 158.1 193.7 130.6 79.51 58.91 43.49 - -
Change - 22.56% -32.6% -39.11% -25.91% -26.18% - -
Enterprise Value (EV) 1 205.8 262.9 234.5 185.1 170.8 155.2 153.9 149.8
Change - 27.79% -10.8% -21.1% -7.7% -9.14% -0.84% -2.66%
P/E 11.4x 7.96x 14.3x 49x -15.3x 26.5x 7.31x 4.01x
PBR 1.56x 1.59x 1.01x 0.62x 0.48x 0.35x 0.34x 0.31x
PEG - 0.1x -0.2x -0.6x 0x -0x 0x 0x
Capitalization / Revenue 0.52x 0.48x 0.37x 0.23x 0.17x 0.12x 0.11x 0.1x
EV / Revenue 0.68x 0.65x 0.67x 0.53x 0.49x 0.41x 0.38x 0.34x
EV / EBITDA 5.57x 5.23x 7.55x 9.13x 11.2x 6.99x 5.52x 4.35x
EV / EBIT 9.85x 7.74x 16.4x 38x -96.5x 28.2x 13.6x 8.42x
EV / FCF 18.2x -17.1x -8.96x 12.2x 32x 55.4x 61.6x 27.7x
FCF Yield 5.5% -5.85% -11.2% 8.18% 3.13% 1.8% 1.62% 3.61%
Dividend per Share 2 0.225 0.32 0.18 0.12 - - - -
Rate of return 1.1% 1.28% 1.07% 1.17% - - - -
EPS 2 1.782 3.14 1.18 0.21 -0.5 0.2149 0.78 1.42
Distribution rate 12.6% 10.2% 15.3% 57.1% - - - -
Net sales 1 302.2 402 352.2 348.9 350.6 374 402.7 434.5
EBITDA 1 36.95 50.23 31.07 20.28 15.27 22.2 27.9 34.4
EBIT 1 20.89 33.96 14.32 4.87 -1.77 5.5 11.3 17.8
Net income 1 14.7 24.64 9.235 1.666 -3.928 1.7 6.1 11.1
Net Debt 1 47.69 69.21 104 105.6 111.9 111.7 110.4 106.3
Reference price 2 20.375 25.000 16.900 10.300 7.660 5.700 5.700 5.700
Nbr of stocks (in thousands) 7,758 7,749 7,727 7,719 7,691 7,630 - -
Announcement Date 21/7/22 29/6/23 28/6/24 27/6/25 16/7/26 - - -
1EUR in Million2EUR
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
26.52x0.41x6.99x-.--% 48.7M
19.95x1.44x13.72x1.65% 42.57B
22.21x2.8x13.73x1.97% 38.74B
11.04x0.88x5.77x3.62% 35.57B
27.18x5.46x18.52x2.54% 20.59B
23.13x1.96x14.24x0.63% 19.99B
15.31x2.11x10.51x1.86% 13.5B
17.22x2.87x11.83x1.44% 12.69B
-17.89x1.37x15.72x3.38% 11.22B
20.25x3.2x10.56x0.63% 9.49B
Average 16.49x 2.25x 12.16x 1.77% 20.44B
Weighted average by Cap. 17.33x 2.27x 12.50x 2.09%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Poujoulat

Historical PBR trend

Valuation ratios - PBR - Poujoulat

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Poujoulat

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Poujoulat


Year-on-year evolution of the Yield

Valuation ratios - Yield - Poujoulat