Valuation Robertet

Stocks

Market Closed - Euronext Paris Other stock markets 01:55:00 30/07/26 am AEST			After hours 05:59:59 am
814.00 ^EUR	-0.97%		812.00	-0.25%

24/07	Robertet's release falls short of expectations
24/07	French and Benelux stocks-Factors to watch	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	2,246	1,737	1,716	1,755	1,705	1,787	-	-
Change	-	-22.67%	-1.18%	2.27%	-2.84%	4.76%	-	-
Enterprise Value (EV) ¹	2,168	1,907	1,899	1,888	1,738	1,810	1,747	1,676
Change	-	-12.08%	-0.39%	-0.57%	-7.96%	4.13%	-3.48%	-4.02%
P/E	31.5x	23x	23.2x	19.7x	18.6x	18x	16.4x	14.9x
PBR	-	-	-	-	2.91x	2.62x	2.33x	2.04x
PEG	-	1.3x	-12.07x	1x	1.89x	-5.04x	1.67x	1.4x
Capitalization / Revenue	3.71x	2.47x	2.38x	2.17x	2.02x	2.05x	1.95x	1.84x
EV / Revenue	3.58x	2.71x	2.63x	2.34x	2.06x	2.08x	1.9x	1.73x
EV / EBITDA	18.5x	-	14.3x	12x	9.98x	10.7x	9.58x	8.46x
EV / EBIT	23.2x	18.7x	17x	15.1x	12.1x	13.2x	11.8x	10.4x
EV / FCF	33.7x	74.3x	21.4x	22x	26x	24x	22.8x	19.2x
FCF Yield	2.97%	1.35%	4.68%	4.54%	3.84%	4.17%	4.38%	5.2%
Dividend per Share ²	8	8	8.5	10	10	12.08	13.19	14.32
Rate of return	0.82%	0.96%	1.02%	1.18%	1.14%	1.47%	1.6%	1.74%
EPS ²	31	36.41	35.71	43.06	47.29	45.6	50.08	55.35
Distribution rate	25.8%	22%	23.8%	23.2%	21.1%	26.5%	26.3%	25.9%
Net sales ¹	606.1	703	721.1	807.6	843.9	871.2	917.5	970
EBITDA ¹	117.5	-	133	157.1	174.1	169	182.3	198.1
EBIT ¹	93.59	101.9	111.4	125.3	143.9	136.6	148.6	161.7
Net income ¹	71.71	76.02	74.6	90.07	103.4	97.72	108.6	119.6
Net Debt ¹	-77.27	169.8	182.9	133	32.43	23.06	-39.84	-110.1
Reference price ²	975.00	837.00	830.00	848.00	878.00	822.00	822.00	822.00
Nbr of stocks (in thousands)	2,312	2,087	2,080	2,089	1,958	2,219	-	-
Announcement Date	29/4/22	2/5/23	11/4/24	28/4/25	15/4/26	-	-	-

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.($)
ROBERTET	18.03x	2.1x	10.81x	1.47%	2.05B
ECOLAB INC.	37.01x	5.12x	20.53x	1.03%	79.62B
GIVAUDAN SA	29.58x	4.48x	19.32x	2.25%	37.23B
SIKA AG	24.18x	2.89x	14.98x	2.17%	34.75B
FUJIFILM HOLDINGS CORPORATION	15.84x	1.51x	9.17x	1.99%	27.2B
EMS-CHEMIE HOLDING AG	37.22x	9.13x	27.78x	2.46%	22.9B
SOCIEDAD QUÍMICA Y MINERA DE CHILE S.A.	10.17x	2.67x	5.6x	3.99%	19.1B
DUPONT DE NEMOURS, INC.	27.18x	2.82x	11.52x	1.57%	19.01B
NITTO DENKO CORPORATION	16.16x	1.77x	6.97x	1.89%	13.98B
SYMRISE AG	23.21x	2.76x	12.71x	1.47%	13.98B
Average	23.86x	3.52x	13.94x	2.03%	26.98B
Weighted average by Cap.	27.68x	4.07x	16.25x	1.88%