Valuation Aubay

Stocks

Real-time Euronext Paris 10:13:32 29/10/2026 GMT			5-day change	1st Jan Change
51.40 ^EUR	+1.38%		+3.73%	-9.98%

05:46am	French and Benelux stocks-Factors to watch Oct 29	RE
10-28	Aubay on a strong footing

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	827.2	646.3	552	583.5	732.6	643.5	-	-
Change	-	-21.87%	-14.58%	5.7%	25.56%	-12.16%	-	-
Enterprise Value (EV) ¹	766.9	562.9	459.1	471.5	708.1	580.1	549.7	517
Change	-	-26.6%	-18.45%	2.72%	50.16%	-18.07%	-5.25%	-5.94%
P/E	24.2x	18.3x	16.4x	15.4x	19.4x	13.6x	12.4x	11.4x
PBR	3.62x	2.59x	2.09x	2.13x	2.5x	2.01x	1.81x	1.64x
PEG	-	5.92x	-3.37x	1x	28.42x	0.5x	1.27x	1.37x
Capitalization / Revenue	1.76x	1.26x	1.03x	1.08x	1.22x	0.92x	0.87x	0.83x
EV / Revenue	1.63x	1.1x	0.86x	0.87x	1.18x	0.82x	0.75x	0.67x
EV / EBITDA	13.3x	9.23x	8.28x	8.22x	11.3x	7.64x	6.83x	6x
EV / EBIT	15.4x	10.6x	9.69x	9.51x	12.9x	8.61x	7.7x	6.78x
EV / FCF	17.1x	17.9x	11.5x	8.88x	16.6x	13.1x	10.4x	9.28x
FCF Yield	5.84%	5.6%	8.69%	11.3%	6.02%	7.64%	9.58%	10.8%
Dividend per Share ²	1.1	1.2	1.2	1.3	1.4	1.5	1.6	1.7
Rate of return	1.76%	2.46%	2.88%	2.89%	2.45%	2.96%	3.16%	3.35%
EPS ²	2.59	2.67	2.54	2.93	2.95	3.73	4.095	4.435
Distribution rate	42.5%	44.9%	47.2%	44.4%	47.5%	40.2%	39.1%	38.3%
Net sales ¹	470.6	513.5	534.1	540.3	601.6	703.2	737.1	773.1
EBITDA ¹	57.48	61.01	55.42	57.38	62.43	75.95	80.5	86.15
EBIT ¹	49.93	53.17	47.38	49.59	54.97	67.37	71.4	76.23
Net income ¹	34.41	35.63	33.41	37.64	38.14	46.77	50.77	54.83
Net Debt ¹	-60.27	-83.41	-92.99	-112	-24.54	-63.43	-93.87	-126.5
Reference price ²	62.60	48.75	41.65	45.00	57.10	50.70	50.70	50.70
Nbr of stocks (in thousands)	13,214	13,258	13,254	12,966	12,830	12,693	-	-
Announcement Date	23/03/22	22/03/23	20/03/24	19/03/25	18/03/26	-	-	-

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.($)
AUBAY	13.59x	0.82x	7.64x	2.96%	717M
IBM	25.33x	4.08x	14.17x	2.67%	239B
SALESFORCE, INC.	23.17x	4.86x	11.92x	0.71%	199B
ACCENTURE PLC	16.62x	1.89x	9.72x	2.85%	144B
SNOWFLAKE INC.	-135.05x	18.59x	102.21x	-.--%	120B
CLOUDFLARE, INC.	-549.83x	39.07x	160.49x	-.--%	113B
TATA CONSULTANCY SERVICES LTD.	16.04x	2.89x	11.15x	5.02%	93.45B
RELX PLC	22.42x	5.82x	14.3x	2.52%	66.94B
INFOSYS LIMITED	14.75x	2.13x	9.07x	5.16%	47.77B
FUJITSU LIMITED	24.9x	2.07x	13.12x	1.25%	48.79B
Average	-52.81x	8.22x	35.38x	2.31%	107.33B
Weighted average by Cap.	-56.44x	9.07x	37.92x	1.99%