Valuation Vicat

Stocks

Market Closed - Euronext Paris Other stock markets 01:55:00 25/07/26 am AEST			After hours 05:59:59 am
60.20 ^EUR	+0.67%		60.00	-0.33%

16/06	Vicat S.A. acquired Araïko.	CI
06/05	Vicat S.A., Q1 2026 Sales/ Trading Statement Call, May 05, 2026

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	1,591	1,038	1,458	1,630	3,385	2,681	-	-
Change	-	-34.77%	40.49%	11.83%	107.6%	-20.8%	-	-
Enterprise Value (EV) ¹	2,941	2,658	2,880	2,867	4,536	3,575	3,536	3,437
Change	-	-9.65%	8.36%	-0.44%	58.18%	-21.19%	-1.09%	-2.8%
P/E	7.91x	6.74x	5.7x	6.02x	12.4x	9.45x	8.4x	8.8x
PBR	0.67x	0.4x	-	-	1.15x	0.87x	0.81x	-
PEG	-	-0.3x	0.1x	1.05x	18.88x	2.42x	0.7x	-1.93x
Capitalization / Revenue	0.51x	0.28x	0.37x	0.42x	0.88x	0.68x	0.66x	0.64x
EV / Revenue	0.94x	0.73x	0.73x	0.74x	1.18x	0.9x	0.87x	0.82x
EV / EBITDA	4.75x	4.66x	3.89x	3.66x	5.88x	4.52x	4.27x	3.98x
EV / EBIT	8.17x	9.34x	6.66x	6.27x	10.2x	7.85x	7.2x	6.74x
EV / FCF	56.2x	-40.6x	10.3x	7.53x	12.9x	17.5x	15.2x	13.5x
FCF Yield	1.78%	-2.46%	9.7%	13.3%	7.72%	5.72%	6.57%	7.43%
Dividend per Share ²	1.65	1.65	2	2	2	2.1	2.259	2
Rate of return	4.58%	7.04%	6.09%	5.46%	2.63%	3.49%	3.75%	3.32%
EPS ²	4.55	3.48	5.76	6.09	6.13	6.369	7.166	6.84
Distribution rate	36.3%	47.4%	34.7%	32.8%	32.6%	33%	31.5%	29.2%
Net sales ¹	3,123	3,642	3,937	3,884	3,854	3,956	4,080	4,207
EBITDA ¹	619.1	570.1	739.7	783	771	790.8	828.9	862.6
EBIT ¹	359.9	284.5	432.8	457	445	455.5	491.3	509.6
Net income ¹	204.2	156.1	258.4	273	275	273.4	306.3	298
Net Debt ¹	1,351	1,620	1,422	1,237	1,151	893.9	854.9	756
Reference price ²	36.00	23.45	32.85	36.65	76.00	60.20	60.20	60.20
Nbr of stocks (in thousands)	44,192	44,257	44,385	44,488	44,538	44,530	-	-
Announcement Date	15/2/22	14/2/23	13/2/24	18/2/25	16/2/26	-	-	-

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
VICAT	9.39x	0.9x	4.5x	3.51%	3.03B
HOLCIM LTD	20.59x	2.76x	10.88x	2.52%	49.96B
JAMES HARDIE INDUSTRIES PLC	22.71x	3.43x	12.37x	-.--%	14.97B
ANHUI CONCH CEMENT COMPANY LIMITED	11.43x	0.44x	2x	4.5%	13.69B
DANGOTE CEMENT PLC	12.35x	3.36x	6.87x	6.03%	12.67B
SHREE CEMENT LIMITED	47.34x	4.04x	18.97x	0.59%	9.99B
BUZZI SPA	8.79x	1.32x	4.97x	1.85%	8.4B
BUA CEMENT PLC	24x	7.87x	14.6x	4.01%	8.02B
EAGLE MATERIALS INC.	16.05x	3.45x	10.79x	0.49%	6.4B
TCC GROUP HOLDINGS CO., LTD.	26.82x	1.35x	6.59x	3.44%	5.58B
Average	19.95x	2.89x	9.26x	2.69%	13.27B
Weighted average by Cap.	20.36x	2.90x	9.88x	2.64%