Valuation VINCI

Stocks

Market Closed - Euronext Paris 01:55:00 20/08/26 am AEST			After hours 05:59:59 am
120.35 ^EUR	+0.80%		120.62	+0.23%

05:39pm	All for One Group Boards Back Vinci Unit Takeover Offer	MT
19/08	NZ's Fletcher Building warns on first-half earnings, swings to annual profit	RE

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	66,691	-	-
Change	-	-0.34%	23.45%	-13.47%	19.01%	-0.23%	-	-
Enterprise Value (EV) ¹	72,025	71,114	81,031	76,578	85,917	85,641	84,235	82,837
Change	-	-1.26%	13.95%	-5.5%	12.2%	-0.32%	-1.64%	-1.66%
P/E	20.6x	12.5x	13.9x	11.8x	13.9x	13.2x	12x	11.2x
PBR	2.38x	2.05x	2.3x	1.92x	2.27x	2.04x	1.92x	1.8x
PEG	-	0.2x	1.46x	3.86x	5.33x	2.63x	1.1x	1.59x
Capitalization / Revenue	1.07x	0.85x	0.94x	0.78x	0.9x	0.87x	0.84x	0.82x
EV / Revenue	1.46x	1.15x	1.18x	1.07x	1.15x	1.12x	1.07x	1.02x
EV / EBITDA	9.14x	6.96x	6.77x	6.03x	6.36x	6.12x	5.79x	5.47x
EV / EBIT	15.2x	10.4x	9.7x	8.51x	8.99x	8.68x	8.16x	7.68x
EV / FCF	13.6x	17.2x	12.2x	11.2x	11.2x	15.6x	15.4x	14.6x
FCF Yield	7.33%	5.83%	8.18%	8.89%	8.96%	6.4%	6.5%	6.85%
Dividend per Share ²	2.9	4	4.5	4.75	5	5.316	5.822	6.362
Rate of return	3.12%	4.29%	3.96%	4.76%	4.16%	4.42%	4.84%	5.29%
EPS ²	4.51	7.47	8.18	8.43	8.65	9.085	10.04	10.75
Distribution rate	64.3%	53.5%	55%	56.3%	57.8%	58.5%	58%	59.2%
Net sales ¹	49,396	61,675	68,838	71,623	74,599	76,523	79,044	81,601
EBITDA ¹	7,884	10,215	11,964	12,689	13,507	13,983	14,546	15,156
EBIT ¹	4,723	6,824	8,357	8,997	9,558	9,867	10,327	10,791
Net income ¹	2,597	4,259	4,702	4,863	4,903	5,177	5,681	6,084
Net Debt ¹	19,266	18,536	16,126	20,415	19,075	18,950	17,544	16,146
Reference price ²	92.91	93.29	113.70	99.74	120.05	120.35	120.35	120.35
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.($)
VINCI	13.14x	1.11x	6.09x	4.45%	76.61B
QUANTA SERVICES, INC.	60.76x	2.76x	26.42x	0.06%	105B
COMFORT SYSTEMS USA, INC.	35.88x	4.52x	24.55x	0.19%	61.1B
LARSEN & TOUBRO LIMITED	27.33x	2.09x	20.51x	1.11%	58.61B
FERROVIAL N.V.	56.43x	4.49x	28.4x	1.59%	45.7B
HOCHTIEF AG	30.13x	0.74x	12.29x	2.06%	37.76B
EMCOR GROUP, INC.	25.17x	1.72x	15.9x	0.18%	36.37B
ACS, ACTIVIDADES DE CONSTRUCCIÓN Y SERVICIOS, S.A.	25.2x	0.52x	8.15x	2.34%	34.62B
CHINA STATE CONSTRUCTION ENGINEERING CORPORATION LIMITED	4.44x	0.3x	5.96x	6.34%	26.72B
BOUYGUES SA	14.56x	0.4x	4.41x	4.57%	20.85B
Average	29.31x	1.87x	15.27x	2.29%	50.3B
Weighted average by Cap.	33.97x	2.19x	17.51x	1.84%