Valuation Cegedim London S.E.

Stocks

Market Closed - London S.E. Other stock markets 14:07:31 29/04/2025 BST			After hours 20:56:09
12.15 ^EUR	-56.91%		10.48	-13.74%

06-10	TP ICAP initiates coverage of Cegedim with a 'buy' rating
05-28	Cegedim Business Services secures renewal of accreditation and certification

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	331.1	198.9	243.6	174.8	186.6	143.9	-	-
Change	-	-39.93%	22.47%	-28.22%	6.71%	-22.87%	-	-
Enterprise Value (EV) ¹	582.4	427.9	482.1	359.3	418.8	322.1	293.7	252.4
Change	-	-26.53%	12.65%	-25.46%	16.55%	-23.1%	-8.82%	-14.03%
P/E	12.6x	14.6x	-35.7x	-11.6x	19.4x	7.08x	4.71x	4.42x
PBR	1.43x	0.7x	0.83x	0.62x	0.66x	0.49x	0.45x	0.42x
PEG	-	-0.3x	0x	-0x	-0x	0x	0.1x	0.67x
Capitalization / Revenue	0.63x	0.36x	0.4x	0.27x	0.29x	0.22x	0.21x	0.2x
EV / Revenue	1.11x	0.77x	0.78x	0.55x	0.65x	0.49x	0.43x	0.36x
EV / EBITDA	5.56x	4.45x	4.43x	2.91x	3.4x	2.3x	1.98x	1.63x
EV / EBIT	14.6x	16.7x	15.2x	9.1x	11x	6.25x	5.14x	4.13x
EV / FCF	24.1x	41.4x	21.5x	30.1x	8.07x	13.5x	10.3x	8.08x
FCF Yield	4.15%	2.42%	4.65%	3.32%	12.4%	7.39%	9.69%	12.4%
Dividend per Share ²	0.5	-	-	-	-	-	-	0.4419
Rate of return	2.08%	-	-	-	-	-	-	4.25%
EPS ²	1.9	1	-0.5	-1.1	0.7	1.469	2.207	2.353
Distribution rate	26.3%	-	-	-	-	-	-	18.8%
Net sales ¹	524.7	555.6	616	654.5	649.2	660.4	681.2	703
EBITDA ¹	104.7	96.2	108.8	123.6	123.3	139.8	148.5	154.9
EBIT ¹	39.9	25.67	31.67	39.48	38.09	51.54	57.13	61.15
Net income ¹	26.22	13.62	-7.407	-14.71	9.398	21.25	30.58	32.58
Net Debt ¹	251.3	229	238.5	184.5	232.3	178.2	149.8	108.5
Reference price ²	24.00	14.56	17.86	12.75	13.55	10.40	10.40	10.40
Nbr of stocks (in thousands)	13,796	13,660	13,638	13,712	13,768	13,731	-	-
Announcement Date	24/03/22	23/03/23	27/03/24	27/03/25	26/03/26	-	-	-

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.($)
ORACLE CORPORATION	22.5x	6.13x	10.82x	1.41%	414B
SAP SE	19.33x	4.02x	12.59x	1.92%	187B
SERVICENOW, INC.	54.25x	6.44x	17.69x	-.--%	111B
CONSTELLATION SOFTWARE INC.	32.67x	3.1x	11.17x	0.21%	41.09B
STRATEGY INC	4.65x	83.2x	704.68x	-.--%	35.43B
FAIR ISAAC CORPORATION	33.91x	13.13x	21.39x	-.--%	29.84B
TOAST, INC.	33.17x	2.02x	18.43x	-.--%	17.09B
TRIMBLE, INC.	23.36x	3.34x	11.25x	-	12.23B
GUIDEWIRE SOFTWARE, INC.	77.95x	7.46x	31.94x	-.--%	11.46B
Average	33.53x	14.31x	93.33x	0.44%	95.47B
Weighted average by Cap.	27.03x	8.88x	41.53x	1.12%