Valuation Vicat

Stocks

Real-time Euronext Paris Other stock markets 07:25:58 04/08/26 pm AEST			5-day change	1st Jan Change
67.60 ^EUR	0.00%		+9.56%	-11.05%

01/08	Vicat: Senegal drives the H1 upgrade
31/07	Vicat S.A., H1 2026 Earnings Call, Jul 30, 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	3,010	-	-
Change	-	-34.77%	40.49%	11.83%	107.6%	-11.07%	-	-
Enterprise Value (EV) ¹	2,941	2,658	2,880	2,867	4,536	4,023	3,858	3,734
Change	-	-9.65%	8.36%	-0.44%	58.18%	-11.31%	-4.11%	-3.2%
P/E	7.91x	6.74x	5.7x	6.02x	12.4x	10.7x	9.33x	9.56x
PBR	0.67x	0.4x	-	-	1.15x	0.93x	0.88x	0.79x
PEG	-	-0.3x	0.1x	1.05x	18.88x	3.68x	0.6x	-3.93x
Capitalization / Revenue	0.51x	0.28x	0.37x	0.42x	0.88x	0.75x	0.73x	0.71x
EV / Revenue	0.94x	0.73x	0.73x	0.74x	1.18x	1x	0.94x	0.88x
EV / EBITDA	4.75x	4.66x	3.89x	3.66x	5.88x	5.1x	4.62x	4.27x
EV / EBIT	8.17x	9.34x	6.66x	6.27x	10.2x	8.83x	7.76x	7.17x
EV / FCF	56.2x	-40.6x	10.3x	7.53x	12.9x	18.3x	15.8x	14x
FCF Yield	1.78%	-2.46%	9.7%	13.3%	7.72%	5.47%	6.32%	7.13%
Dividend per Share ²	1.65	1.65	2	2	2	2.178	2.259	2
Rate of return	4.58%	7.04%	6.09%	5.46%	2.63%	3.22%	3.34%	2.96%
EPS ²	4.55	3.48	5.76	6.09	6.13	6.308	7.246	7.07
Distribution rate	36.3%	47.4%	34.7%	32.8%	32.6%	34.5%	31.2%	28.3%
Net sales ¹	3,123	3,642	3,937	3,884	3,854	4,029	4,108	4,267
EBITDA ¹	619.1	570.1	739.7	783	771	788.1	835.2	875.3
EBIT ¹	359.9	284.5	432.8	457	445	455.7	497	521.1
Net income ¹	204.2	156.1	258.4	273	275	255	311.8	308
Net Debt ¹	1,351	1,620	1,422	1,237	1,151	1,013	847.6	724
Reference price ²	36.00	23.45	32.85	36.65	76.00	67.60	67.60	67.60
Nbr of stocks (in thousands)	44,192	44,257	44,385	44,488	44,538	44,527	-	-
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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
VICAT	10.72x	1x	5.1x	3.22%	3.46B
HOLCIM LTD	19.86x	2.68x	10.6x	2.61%	48.95B
JAMES HARDIE INDUSTRIES PLC	24.74x	3.45x	12.4x	-.--%	15.32B
ANHUI CONCH CEMENT COMPANY LIMITED	11.53x	0.45x	2.01x	4.46%	13.74B
DANGOTE CEMENT PLC	12.35x	3.36x	6.87x	6.03%	12.71B
SHREE CEMENT LIMITED	50.29x	3.98x	19.23x	0.58%	10.22B
BUZZI SPA	8.94x	1.34x	5.08x	1.82%	8.65B
BUA CEMENT PLC	23.41x	7.68x	14.26x	4.11%	7.85B
EAGLE MATERIALS INC.	16.84x	3.51x	11.25x	0.45%	6.59B
HUAXIN BUILDING MATERIALS GROUP CO., LTD.	12.66x	1.24x	4.68x	3.07%	5.52B
Average	19.13x	2.87x	9.15x	2.63%	13.3B
Weighted average by Cap.	20.00x	2.85x	9.73x	2.64%