Valuation VINCI

Stocks

Market Closed - Euronext Paris Other stock markets 01:55:00 18/07/26 am AEST			5-day change	1st Jan Change
117.95 ^EUR	-1.87%		-0.88%	-1.75%

17/07	French and Benelux stocks-Factors to watch	RE
17/07	Vinci SA Reports Traffic Results for the Month, Second Quarter and Year to Date Ended 30 June 2026	CI

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	62,312	-	-
Change	-	-0.34%	23.45%	-13.47%	19.01%	-6.78%	-	-
Enterprise Value (EV) ¹	72,025	71,114	81,031	76,578	85,917	80,898	79,574	78,250
Change	-	-1.26%	13.95%	-5.5%	12.2%	-5.84%	-1.64%	-1.66%
P/E	20.6x	12.5x	13.9x	11.8x	13.9x	13.1x	11.8x	10.9x
PBR	2.38x	2.05x	2.3x	1.92x	2.27x	2x	1.87x	1.75x
PEG	-	0.2x	1.46x	3.86x	5.33x	3.16x	1x	1.46x
Capitalization / Revenue	1.07x	0.85x	0.94x	0.78x	0.9x	0.81x	0.79x	0.76x
EV / Revenue	1.46x	1.15x	1.18x	1.07x	1.15x	1.06x	1.01x	0.96x
EV / EBITDA	9.14x	6.96x	6.77x	6.03x	6.36x	5.81x	5.49x	5.19x
EV / EBIT	15.2x	10.4x	9.7x	8.51x	8.99x	8.25x	7.76x	7.31x
EV / FCF	13.6x	17.2x	12.2x	11.2x	11.2x	14.8x	14.6x	13.6x
FCF Yield	7.33%	5.83%	8.18%	8.89%	8.96%	6.77%	6.87%	7.33%
Dividend per Share ²	2.9	4	4.5	4.75	5	5.29	5.802	6.362
Rate of return	3.12%	4.29%	3.96%	4.76%	4.16%	4.48%	4.92%	5.39%
EPS ²	4.51	7.47	8.18	8.43	8.65	9.008	10.02	10.77
Distribution rate	64.3%	53.5%	55%	56.3%	57.8%	58.7%	57.9%	59%
Net sales ¹	49,396	61,675	68,838	71,623	74,599	76,495	79,038	81,693
EBITDA ¹	7,884	10,215	11,964	12,689	13,507	13,924	14,487	15,087
EBIT ¹	4,723	6,824	8,357	8,997	9,558	9,806	10,258	10,710
Net income ¹	2,597	4,259	4,702	4,863	4,903	5,127	5,658	6,081
Net Debt ¹	19,266	18,536	16,126	20,415	19,075	18,586	17,262	15,937
Reference price ²	92.91	93.29	113.70	99.74	120.05	117.95	117.95	117.95
Nbr of stocks (in thousands)	567,846	563,597	570,844	563,091	556,784	528,293	-	-
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	13.09x	1.06x	5.81x	4.48%	71.3B
QUANTA SERVICES, INC.	65.05x	2.81x	27.51x	0.07%	94.32B
COMFORT SYSTEMS USA, INC.	38.8x	4.75x	26.33x	0.17%	58.83B
LARSEN & TOUBRO LIMITED	25.27x	1.93x	18.78x	1.23%	54.5B
FERROVIAL N.V.	55.39x	4.6x	29.44x	1.64%	45.98B
HOCHTIEF AG	33.09x	0.78x	13.13x	1.92%	39.23B
ACS, ACTIVIDADES DE CONSTRUCCIÓN Y SERVICIOS, S.A.	27.88x	0.54x	8.68x	2.14%	35.71B
EMCOR GROUP, INC.	25.4x	1.65x	15.86x	0.19%	33.07B
CHINA STATE CONSTRUCTION ENGINEERING CORPORATION LIMITED	4.66x	0.29x	6.25x	6.11%	27.62B
BOUYGUES SA	14.81x	0.4x	4.45x	4.5%	21.07B
Average	30.35x	1.88x	15.62x	2.25%	48.16B
Weighted average by Cap.	34.99x	2.20x	17.75x	1.87%