|
Market Closed -
Euronext Paris
03:55:00 31/10/26 am AEDT
|
5-day change | 1st Jan Change | ||
| 17.64 EUR | +0.06% |
|
-5.16% | -23.24% |
| 29/10 | Verallia Société Anonyme, Q3 2026 Earnings Call, Oct 28, 2026 | |
| 28/10 | French and Benelux stocks-Factors to watch | RE |
Company Valuation: Verallia
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 3,607 | 3,699 | 4,079 | 2,859 | 2,708 | 2,200 | - | - |
| Change | - | 2.57% | 10.27% | -29.92% | -5.28% | -18.76% | - | - |
| Enterprise Value (EV) 1 | 4,875 | 5,105 | 5,444 | 4,668 | 4,574 | 3,945 | 3,777 | 3,645 |
| Change | - | 4.72% | 6.63% | -14.25% | -2.01% | -13.77% | -4.25% | -3.49% |
| P/E | 15.4x | 10.8x | 8.69x | 12.1x | 29.8x | 18.8x | 12x | 9.49x |
| PBR | 5x | 3.7x | 4.5x | 2.87x | 3.09x | 2.26x | 2.09x | 1.89x |
| PEG | - | 0.2x | 0.2x | -0.2x | -0.5x | 0.9x | 0.2x | 0.4x |
| Capitalization / Revenue | 1.35x | 1.1x | 1.04x | 0.83x | 0.81x | 0.67x | 0.65x | 0.64x |
| EV / Revenue | 1.82x | 1.52x | 1.39x | 1.35x | 1.37x | 1.19x | 1.12x | 1.05x |
| EV / EBITDA | 7.19x | 5.9x | 4.91x | 5.54x | 6.61x | 5.69x | 5.05x | 4.6x |
| EV / EBIT | 12.4x | 9.14x | 7.15x | 10.2x | 18.6x | 13.7x | 10.3x | 8.5x |
| EV / FCF | 12.7x | 15.4x | 12.4x | 17.7x | 16.6x | 16.7x | 12.5x | 11.6x |
| FCF Yield | 7.9% | 6.51% | 8.08% | 5.66% | 6.01% | 5.98% | 7.98% | 8.66% |
| Dividend per Share 2 | 1.05 | 1.4 | 2.15 | 1.7 | 1 | 0.9554 | 1.024 | 1.102 |
| Rate of return | 3.39% | 4.42% | 6.17% | 7% | 4.35% | 5.42% | 5.81% | 6.25% |
| EPS 2 | 2.01 | 2.92 | 4.01 | 2 | 0.77 | 0.9379 | 1.474 | 1.858 |
| Distribution rate | 52.2% | 47.9% | 53.6% | 85% | 130% | 102% | 69.5% | 59.3% |
| Net sales 1 | 2,674 | 3,352 | 3,904 | 3,456 | 3,332 | 3,306 | 3,385 | 3,461 |
| EBITDA 1 | 678.1 | 865.5 | 1,108 | 842.5 | 692.2 | 692.7 | 748.2 | 792.3 |
| EBIT 1 | 393.1 | 558.3 | 761.3 | 459.2 | 246.3 | 288.1 | 368 | 428.8 |
| Net income 1 | 242.6 | 342 | 470 | 235.7 | 90.6 | 106.4 | 176.4 | 224.6 |
| Net Debt 1 | 1,268 | 1,406 | 1,364 | 1,809 | 1,866 | 1,745 | 1,577 | 1,445 |
| Reference price 2 | 30.96 | 31.68 | 34.86 | 24.28 | 22.98 | 17.64 | 17.64 | 17.64 |
| Nbr of stocks (in thousands) | 116,489 | 116,771 | 117,015 | 117,744 | 117,836 | 124,714 | - | - |
| Announcement Date | 16/2/22 | 15/2/23 | 14/2/24 | 19/2/25 | 24/2/26 | - | - | - |
1EUR in Million2EUR
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 17.71x | 1.19x | 5.69x | 5.42% | 2.46B | |
| 15.82x | 1.45x | 8.85x | 5.49% | 21.89B | |
| 20.36x | 3.18x | 8.97x | 3.01% | 19.98B | |
| 19.05x | 1.56x | 10.72x | 1.2% | 17.59B | |
| 19.17x | 1.82x | 11.18x | 2.18% | 13.81B | |
| 16.26x | 1.27x | 8.43x | 1.17% | 12.73B | |
| 19.19x | 2.26x | 10.71x | 1.47% | 12B | |
| 26.92x | 1.06x | 7.89x | 2.94% | 8.39B | |
| 25.94x | 2.39x | 11.58x | 1.42% | 8.72B | |
| Average | 20.05x | 1.80x | 9.33x | 2.7% | 13.06B | |
| Weighted average by Cap. | 19.44x | 1.90x | 9.63x | 2.67% |
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
- VRLA Stock
- Valuation Verallia
Select your edition
All financial news and data tailored to specific country editions
