Valuation Coil

Stocks

Market Closed - Euronext Paris 16:55:00 01/09/2026 BST			5-day change	1st Jan Change
1.190 ^EUR	+1.71%		+2.59%	-3.25%

07-29	Coil Reports Sales Results for the First Half of 2026	CI
06-05	Coil S.A./N.V. Announces Changes to Managing Director	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	19.54	12.4	8.348	3.434	6.416	-	-
Change	-	-36.57%	-32.66%	-58.87%	86.85%	-	-
Enterprise Value (EV) ¹	19.54	12.4	8.348	3.434	7.916	6.216	4.716
Change	-	-36.57%	-32.66%	-58.87%	130.53%	-21.48%	-24.13%
P/E	-6.54x	-5.62x	-2.65x	-0.89x	-10.9x	-	-
PBR	-	-	-	-	0.43x	0.41x	0.4x
PEG	-	0.2x	-0.1x	-0x	0.1x	-	-
Capitalization / Revenue	-	0.57x	0.35x	0.18x	0.31x	0.3x	0.3x
EV / Revenue	-	0.57x	0.35x	0.18x	0.39x	0.29x	0.22x
EV / EBITDA	-	-	-	-3.06x	2.64x	2.01x	1.57x
EV / EBIT	-	-5.9x	-	-	9.89x	7.77x	5.24x
EV / FCF	-	-	-	-	4.4x	3.66x	3.14x
FCF Yield	-	-	-	-	22.7%	27.3%	31.8%
Dividend per Share ²	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-
EPS ²	-1.07	-0.79	-1.13	-1.38	-0.1092	-	-
Distribution rate	-	-	-	-	-	-	-
Net sales ¹	-	21.8	24.15	19.41	20.4	21.3	21.7
EBITDA ¹	-	-	-	-1.121	3	3.1	3
EBIT ¹	-	-2.1	-	-	0.8	0.8	0.9
Net income ¹	-2.983	-	-	-	0.4	0.6	0.6
Net Debt ¹	-	-	-	-	1.5	-0.2	-1.7
Reference price ²	7.000	4.440	2.990	1.230	1.190	1.190	1.190
Nbr of stocks (in thousands)	2,792	2,792	2,792	2,792	5,392	-	-
Announcement Date	28/04/23	30/04/24	01/05/25	29/04/26	-	-	-

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.($)
COIL	-10.72x	0.38x	2.6x	-	7.33M
SHANDONG HONGQIAO ALUMINUM INDUSTRY HOLDING COMPANY LIMITED	7.54x	1.24x	4.57x	-	35.16B
HINDALCO INDUSTRIES LIMITED	8.97x	0.91x	6.51x	0.56%	23.7B
ALUMINUM CORPORATION OF CHINA LIMITED	5.88x	0.7x	2.92x	6.86%	23.51B
NORSK HYDRO ASA	10.07x	0.89x	5.2x	5.41%	19.75B
INNER MONGOLIA DIAN TOU ENERGY CORPORATION LIMITED	11.63x	-	-	5.1%	13.68B
ALCOA CORPORATION	8.31x	0.92x	4.5x	0.8%	13.18B
HENAN SHENHUO COAL INDUSTRY AND ELECTRICITY POWER CO. LTD	7.15x	1.26x	3.94x	6.74%	9.13B
TIANSHAN ALUMINUM GROUP CO.,LTD	6.91x	1.48x	4.54x	7.43%	9.02B
NATIONAL ALUMINIUM COMPANY LIMITED	10.01x	2.82x	5.96x	3.45%	7.36B
Average	6.57x	1.18x	4.53x	4.54%	15.45B
Weighted average by Cap.	8.31x	1.12x	4.73x	4.32%