|
Real-time
Euronext Paris
05:55:38 11/09/26 pm AEST
|
5-day change | 1st Jan Change | ||
| 35.38 EUR | +1.43% |
|
+4.74% | +10.36% |
| 08/09 | Rubis, H1 2026 Earnings Call, Sep 08, 2026 | |
| 08/09 | Rubis posts gold-standard results, telecom operators talk, Novartis has to pull the parachute. |  |
Company Valuation: Rubis
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 2,690 | 2,531 | 2,320 | 2,461 | 3,307 | 3,605 | - | - |
| Change | - | -5.89% | -8.35% | 6.11% | 34.34% | 9.02% | - | - |
| Enterprise Value (EV) 1 | 3,128 | 3,817 | 3,680 | 3,753 | 4,473 | 5,145 | 5,231 | 5,261 |
| Change | - | 22.05% | -3.6% | 2% | 19.16% | 15.02% | 1.69% | 0.57% |
| P/E | 9.18x | 9.65x | 6.58x | 7.24x | 10.8x | 10.3x | 10.1x | 9.63x |
| PBR | 1.03x | 0.93x | 0.88x | 0.87x | - | 1.2x | 1.15x | 1.1x |
| PEG | - | -0.9x | 0.2x | -2.06x | -1.11x | 0.7x | 6.99x | 1.83x |
| Capitalization / Revenue | 0.59x | 0.35x | 0.35x | 0.37x | 0.51x | 0.47x | 0.48x | 0.46x |
| EV / Revenue | 0.68x | 0.53x | 0.56x | 0.56x | 0.68x | 0.68x | 0.7x | 0.68x |
| EV / EBITDA | 5.88x | 5.7x | 4.61x | 5.21x | 6.04x | 6.59x | 6.43x | 6.23x |
| EV / EBIT | 7.98x | 7.5x | 5.92x | 7.45x | 9.19x | 9.3x | 9.55x | 9.22x |
| EV / FCF | 35.2x | 22.7x | 13.2x | 8.99x | 12.5x | 27.2x | 28.3x | 29.7x |
| FCF Yield | 2.84% | 4.41% | 7.59% | 11.1% | 8.02% | 3.67% | 3.53% | 3.36% |
| Dividend per Share 2 | 1.86 | 1.92 | 1.98 | 2.03 | 2.07 | 2.181 | 2.251 | 2.357 |
| Rate of return | 7.08% | 7.8% | 8.8% | 8.5% | 6.46% | 6.25% | 6.45% | 6.76% |
| EPS 2 | 2.86 | 2.55 | 3.42 | 3.3 | 2.98 | 3.392 | 3.441 | 3.622 |
| Distribution rate | 65% | 75.3% | 57.9% | 61.5% | 69.5% | 64.3% | 65.4% | 65.1% |
| Net sales 1 | 4,589 | 7,135 | 6,630 | 6,644 | 6,534 | 7,590 | 7,440 | 7,781 |
| EBITDA 1 | 532 | 669.5 | 797.9 | 721 | 740.8 | 780.4 | 813.8 | 844.7 |
| EBIT 1 | 392 | 509 | 621.4 | 503.8 | 486.5 | 553.4 | 547.9 | 570.3 |
| Net income 1 | 293 | 262.9 | 353.7 | 342.3 | 308.8 | 347.1 | 355.4 | 371.2 |
| Net Debt 1 | 438 | 1,286 | 1,360 | 1,292 | 1,166 | 1,539 | 1,626 | 1,656 |
| Reference price 2 | 26.26 | 24.60 | 22.50 | 23.88 | 32.06 | 34.88 | 34.88 | 34.88 |
| Nbr of stocks (in thousands) | 102,419 | 102,888 | 103,101 | 103,077 | 103,139 | 103,356 | - | - |
| Announcement Date | 10/3/22 | 16/3/23 | 7/3/24 | 13/3/25 | 12/3/26 | - | - | - |
1EUR in Million2EUR
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 10.28x | 0.68x | 6.59x | 6.25% | 4.19B | |
| 17.23x | 0.4x | 8.25x | 5.42% | 5.05B | |
| 16.67x | 0.19x | 7.05x | 3.49% | 4.5B | |
| 6.87x | 0.3x | 6.66x | 8.71% | 3.49B | |
| 12x | 0.05x | 5.21x | 2.52% | 1.81B | |
| 10.64x | 0.48x | 6.49x | 7.11% | 1.71B | |
| 5.63x | 0.58x | 7.81x | 4.3% | 1.69B | |
| Average | 11.33x | 0.38x | 6.87x | 5.4% | 3.21B | |
| Weighted average by Cap. | 12.41x | 0.38x | 7.04x | 5.51% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- RUI Stock
- Valuation Rubis
Select your edition
All financial news and data tailored to specific country editions
