Valuation VINCI Xetra

Stocks

Market Closed - Xetra Other stock markets 01:35:58 04/08/26 am AEST			After hours 05:58:15 am
125.15 ^EUR	+1.96%		125.75	+0.48%

09:30pm	VINCI : UBS gives a Buy rating	ZD
06:38pm	VINCI : JP Morgan is Neutral	ZD

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	52,759	52,578	64,905	56,163	66,842	69,323	-	-
Change	-	-0.34%	23.45%	-13.47%	19.01%	3.71%	-	-
Enterprise Value (EV) ¹	72,025	71,114	81,031	76,578	85,917	88,203	86,808	85,389
Change	-	-1.26%	13.95%	-5.5%	12.2%	2.66%	-1.58%	-1.63%
P/E	20.6x	12.5x	13.9x	11.8x	13.9x	13.8x	12.5x	11.7x
PBR	2.38x	2.05x	2.3x	1.92x	2.27x	2.12x	1.99x	1.86x
PEG	-	0.2x	1.46x	3.86x	5.33x	2.8x	1.2x	1.69x
Capitalization / Revenue	1.07x	0.85x	0.94x	0.78x	0.9x	0.91x	0.88x	0.85x
EV / Revenue	1.46x	1.15x	1.18x	1.07x	1.15x	1.15x	1.1x	1.05x
EV / EBITDA	9.14x	6.96x	6.77x	6.03x	6.36x	6.31x	5.97x	5.64x
EV / EBIT	15.2x	10.4x	9.7x	8.51x	8.99x	8.96x	8.42x	7.93x
EV / FCF	13.6x	17.2x	12.2x	11.2x	11.2x	16.1x	15.9x	15x
FCF Yield	7.33%	5.83%	8.18%	8.89%	8.96%	6.22%	6.31%	6.65%
Dividend per Share ²	2.9	4	4.5	4.75	5	5.31	5.817	6.357
Rate of return	3.12%	4.29%	3.96%	4.76%	4.16%	4.24%	4.65%	5.08%
EPS ²	4.51	7.47	8.18	8.43	8.65	9.077	10.03	10.73
Distribution rate	64.3%	53.5%	55%	56.3%	57.8%	58.5%	58%	59.3%
Net sales ¹	49,396	61,675	68,838	71,623	74,599	76,489	78,974	81,501
EBITDA ¹	7,884	10,215	11,964	12,689	13,507	13,978	14,538	15,139
EBIT ¹	4,723	6,824	8,357	8,997	9,558	9,847	10,307	10,762
Net income ¹	2,597	4,259	4,702	4,863	4,903	5,176	5,681	6,079
Net Debt ¹	19,266	18,536	16,126	20,415	19,075	18,880	17,484	16,066
Reference price ²	92.91	93.29	113.70	99.74	120.05	125.10	125.10	125.10
Nbr of stocks (in thousands)	567,846	563,597	570,844	563,091	556,784	554,143	-	-
Announcement Date	4/2/22	9/2/23	7/2/24	6/2/25	5/2/26	-	-	-

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.($)
QUANTA SERVICES, INC.	59.37x	2.66x	25.42x	0.07%	100B
COMFORT SYSTEMS USA, INC.	35.69x	4.5x	24.42x	0.19%	60.77B
LARSEN & TOUBRO LIMITED	26.21x	2.02x	19.9x	1.17%	56.76B
FERROVIAL N.V.	53.87x	4.61x	29x	1.55%	47.07B
HOCHTIEF AG	30.9x	0.76x	12.55x	2%	38.36B
EMCOR GROUP, INC.	25.07x	1.66x	15.29x	0.19%	35.17B
ACS, ACTIVIDADES DE CONSTRUCCIÓN Y SERVICIOS, S.A.	26.78x	0.53x	8.25x	2.27%	35.16B
CHINA STATE CONSTRUCTION ENGINEERING CORPORATION LIMITED	4.84x	0.3x	5.82x	5.89%	28.75B
BOUYGUES SA	14.9x	0.42x	4.66x	4.41%	21.65B
Average	30.85x	1.94x	16.15x	1.97%	47.11B
Weighted average by Cap.	36.84x	2.35x	19.12x	1.38%