Valuation Compagnie de l'Odet SE

Equities

Real-time Euronext Paris Other stock markets 10:34:04 15/05/2026 BST			5-day change	1st Jan Change
1,438.00 ^EUR	+1.13%		+2.28%	+7.15%

04-23	Compagnie De L'odet Reports Revenue for the First Quarter of 2026	CI
03-18	Bolloré soars following special dividend announcement

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Capitalization ¹	3,337	5,646	5,900	6,172	6,689	5,681
Change	-	69.21%	4.51%	4.6%	8.37%	-15.06%
Enterprise Value (EV) ¹	14,169	10,447	6,144	10,806	1,703	388.1
Change	-	-26.27%	-41.19%	75.88%	-84.24%	-77.21%
P/E ratio	15.6x	1.73x	3.1x	50.4x	6.82x	26.2x
PBR	0.86x	0.64x	0.53x	0.53x	0.52x	0.44x
PEG	-	0x	-0.1x	-0.5x	0x	-0.3x
Capitalization / Revenue	0.14x	0.29x	0.29x	0.45x	2.14x	1.94x
EV / Revenue	0.59x	0.53x	0.3x	0.79x	0.54x	0.13x
EV / EBITDA	5.97x	6.64x	3.8x	10.5x	3.58x	-2.95x
EV / EBIT	8.93x	13x	7.07x	23.5x	-5.63x	-1.83x
EV / FCF	8.73x	-6.44x	134x	7.92x	18.2x	-1.08x
FCF Yield	11.5%	-15.5%	0.75%	12.6%	5.49%	-92.3%
Dividend per Share ²	3	3.6	3.6	4	4.4	4.8
Rate of return	0.38%	0.27%	0.26%	0.28%	0.28%	0.36%
EPS ²	50.44	768.9	448	28.83	231.6	51.29
Distribution rate	5.95%	0.47%	0.8%	13.9%	1.9%	9.36%
Net sales ¹	24,108	19,770	20,676	13,678	3,129	2,924
EBITDA ¹	2,374	1,574	1,617	1,028	475.6	-131.5
EBIT ¹	1,586	804.8	868.7	460.4	-302.6	-212
Net income ¹	214.1	3,264	1,904	122.4	982.1	218.1
Net Debt ¹	10,833	4,802	243.3	4,634	-4,986	-5,293
Reference price ²	786.00	1,330.00	1,390.00	1,454.00	1,580.00	1,342.00
Nbr of stocks (in thousands)	4,245	4,245	4,245	4,245	4,233	4,233
Announcement Date	23/04/21	22/04/22	21/04/23	24/04/24	01/05/25	22/04/26

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.($)
COMPAGNIE DE L'ODET SE	-	-	-	-	7B
BOLLORÉ SE	46.16x	3.41x	30.45x	1.67%	17.23B
WARNER MUSIC GROUP CORP.	23.23x	2.9x	12.24x	2.37%	17.11B
TKO GROUP HOLDINGS, INC.	42.72x	3.25x	8.2x	1.6%	14.43B
SPHERE ENTERTAINMENT CO.	-50.57x	3.53x	16.1x	-.--%	4.83B
TOEI ANIMATION CO.,LTD.	22.92x	4.78x	14.05x	1.65%	3.36B
SEGA SAMMY HOLDINGS INC.	-143.9x	0.84x	6.77x	2.57%	2.73B
VIVENDI SE	29.39x	11.95x	38.86x	2.18%	2.51B
TOEI COMPANY, LTD.	18.28x	1.53x	7.03x	0.29%	2.33B
Average	-1.47x	4.03x	16.71x	1.54%	7.95B
Weighted average by Cap.	21.16x	3.48x	17.20x	1.72%