|
Market Closed -
Euronext Paris
03:55:00 28/10/26 am AEDT
|
After hours 06:07:15 am | |||
| 35.42 EUR | +0.45% |
|
35.46 | +0.11% |
| 20/10 | Global markets live: Eli Lilly, Tesla, KKR, Rheinmetall… |  |
| 19/10 | Rubis: Conversion to a Public Limited Company Revives the Stock's Speculative Appeal | |
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 | 3,644 | - | - |
| Change | - | -5.89% | -8.35% | 6.11% | 34.34% | 10.21% | - | - |
| Enterprise Value (EV) 1 | 3,128 | 3,817 | 3,680 | 3,753 | 4,473 | 5,188 | 5,219 | 5,228 |
| Change | - | 22.05% | -3.6% | 2% | 19.16% | 16% | 0.6% | 0.17% |
| P/E | 9.18x | 9.65x | 6.58x | 7.24x | 10.8x | 10.5x | 10x | 9.62x |
| PBR | 1.03x | 0.93x | 0.88x | 0.87x | - | 1.22x | 1.16x | 1.11x |
| PEG | - | -0.9x | 0.2x | -2.06x | -1.11x | 0.8x | 2.16x | 2.24x |
| Capitalization / Revenue | 0.59x | 0.35x | 0.35x | 0.37x | 0.51x | 0.46x | 0.47x | 0.45x |
| EV / Revenue | 0.68x | 0.53x | 0.56x | 0.56x | 0.68x | 0.66x | 0.68x | 0.65x |
| EV / EBITDA | 5.88x | 5.7x | 4.61x | 5.21x | 6.04x | 6.57x | 6.33x | 6.12x |
| EV / EBIT | 7.98x | 7.5x | 5.92x | 7.45x | 9.19x | 9.47x | 9.36x | 9.03x |
| EV / FCF | 35.2x | 22.7x | 13.2x | 8.99x | 12.5x | 37.9x | 18.8x | 18.7x |
| FCF Yield | 2.84% | 4.41% | 7.59% | 11.1% | 8.02% | 2.64% | 5.32% | 5.36% |
| Dividend per Share 2 | 1.86 | 1.92 | 1.98 | 2.03 | 2.07 | 2.165 | 2.251 | 2.358 |
| Rate of return | 7.08% | 7.8% | 8.8% | 8.5% | 6.46% | 6.14% | 6.38% | 6.69% |
| EPS 2 | 2.86 | 2.55 | 3.42 | 3.3 | 2.98 | 3.36 | 3.515 | 3.666 |
| Distribution rate | 65% | 75.3% | 57.9% | 61.5% | 69.5% | 64.4% | 64% | 64.3% |
| Net sales 1 | 4,589 | 7,135 | 6,630 | 6,644 | 6,534 | 7,874 | 7,704 | 8,104 |
| EBITDA 1 | 532 | 669.5 | 797.9 | 721 | 740.8 | 790.1 | 824.9 | 853.7 |
| EBIT 1 | 392 | 509 | 621.4 | 503.8 | 486.5 | 547.8 | 557.6 | 578.9 |
| Net income 1 | 293 | 262.9 | 353.7 | 342.3 | 308.8 | 345.4 | 361.6 | 375.6 |
| Net Debt 1 | 438 | 1,286 | 1,360 | 1,292 | 1,166 | 1,544 | 1,575 | 1,584 |
| Reference price 2 | 26.26 | 24.60 | 22.50 | 23.88 | 32.06 | 35.26 | 35.26 | 35.26 |
| 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 (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 10.5x | 0.66x | 6.57x | 6.14% | 4.08B | |
| 14.23x | 1.82x | 7.53x | 2.25% | 759B | |
| 18.63x | 1.55x | 9.06x | 0.49% | 171B | |
| 7.71x | 0.63x | 2.68x | 4.05% | 130B | |
| 7.16x | 0.9x | 5.04x | 0.87% | 132B | |
| 7.74x | 0.75x | 4.72x | 1.13% | 123B | |
| 8.8x | 0.75x | 6.46x | 1.77% | 115B | |
| 8.87x | 2.02x | 4.95x | 2.17% | 92.96B | |
| 10.86x | 0.33x | 5.08x | 6.53% | 94.9B | |
| 11.94x | 1.52x | 7.75x | 1.82% | 65.11B | |
| Average | 10.64x | 1.09x | 5.98x | 2.72% | 168.72B | |
| Weighted average by Cap. | 12.19x | 1.39x | 6.56x | 2.22% |
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
