Valuation Aubay

Stocks

Market Closed - Euronext Paris 16:55:00 30/10/2026 GMT			5-day change	1st Jan Change
51.50 ^EUR	+0.98%		+5.42%	-9.81%

10-29	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	647.3	-	-
Change	-	-21.87%	-14.58%	5.7%	25.56%	-11.64%	-	-
Enterprise Value (EV) ¹	766.9	562.9	459.1	471.5	708.1	583.9	553.8	520.8
Change	-	-26.6%	-18.45%	2.72%	50.16%	-17.54%	-5.15%	-5.96%
P/E	24.2x	18.3x	16.4x	15.4x	19.4x	13.7x	12.5x	11.5x
PBR	3.62x	2.59x	2.09x	2.13x	2.5x	2.02x	1.82x	1.65x
PEG	-	5.92x	-3.37x	1x	28.42x	0.5x	1.28x	1.39x
Capitalization / Revenue	1.76x	1.26x	1.03x	1.08x	1.22x	0.92x	0.88x	0.84x
EV / Revenue	1.63x	1.1x	0.86x	0.87x	1.18x	0.83x	0.75x	0.67x
EV / EBITDA	13.3x	9.23x	8.28x	8.22x	11.3x	7.69x	6.88x	6.05x
EV / EBIT	15.4x	10.6x	9.69x	9.51x	12.9x	8.65x	7.74x	6.82x
EV / FCF	17.1x	17.9x	11.5x	8.88x	16.6x	14.5x	10.5x	8.69x
FCF Yield	5.84%	5.6%	8.69%	11.3%	6.02%	6.89%	9.52%	11.5%
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%	2.94%	3.14%	3.33%
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	704.7	738.8	774.8
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	67.53	71.53	76.4
Net income ¹	34.41	35.63	33.41	37.64	38.14	45.6	50.87	54.97
Net Debt ¹	-60.27	-83.41	-92.99	-112	-24.54	-63.43	-93.53	-126.5
Reference price ²	62.60	48.75	41.65	45.00	57.10	51.00	51.00	51.00
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	13.67x	0.83x	7.69x	2.94%	723M
IBM	25.84x	4.14x	14.41x	2.62%	244B
SALESFORCE, INC.	22.1x	4.66x	11.44x	0.75%	190B
ACCENTURE PLC	16.88x	1.92x	9.87x	2.8%	146B
SNOWFLAKE INC.	-131.22x	18.05x	99.25x	-.--%	116B
CLOUDFLARE, INC.	-535.3x	38.02x	156.2x	-.--%	110B
TATA CONSULTANCY SERVICES LTD.	16.16x	2.91x	11.23x	4.98%	94.15B
RELX PLC	22.57x	5.87x	14.4x	2.5%	67.81B
INFOSYS LIMITED	15.05x	2.18x	9.28x	5.12%	48.76B
FUJITSU LIMITED	24.19x	1.96x	12.14x	1.29%	47.5B
Average	-51.01x	8.05x	34.59x	2.3%	106.6B
Weighted average by Cap.	-53.01x	8.77x	36.60x	2.01%