Valuation Compagnie de l'Odet SE

Equities

Real-time Euronext Paris Other stock markets 16:55:00 14/01/2026 GMT			5-day change	1st Jan Change
1,342.00 ^EUR	+0.60%		-0.74%	-

11-28	France's top court strikes down Vivendi ruling, prolongs buyout question	RE
23/10/25	Compagnie de l'Odet Reports Group Revenue Results for the Third Quarter and Nine Months Ended September 2025	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2019	2020	2021	2022	2023	2024
Capitalization ¹	3,320	3,337	5,646	5,900	6,172	6,689
Change	-	0.51%	69.21%	4.51%	4.6%	8.37%
Enterprise Value (EV) ¹	14,203	14,169	10,447	6,144	10,806	1,703
Change	-	-0.24%	-26.27%	-41.19%	75.88%	-84.24%
P/E ratio	27.2x	15.6x	1.73x	3.1x	50.4x	6.82x
PBR	0.87x	0.86x	0.64x	0.53x	0.53x	0.52x
PEG	-	0.2x	0x	-0.1x	-0.5x	0x
Capitalization / Revenue	0.13x	0.14x	0.29x	0.29x	0.45x	2.14x
EV / Revenue	0.57x	0.59x	0.53x	0.3x	0.79x	0.54x
EV / EBITDA	5.26x	5.97x	6.64x	3.8x	10.5x	3.58x
EV / EBIT	11.4x	8.93x	13x	7.07x	23.5x	-5.63x
EV / FCF	7.49x	8.73x	-6.44x	134x	7.92x	18.2x
FCF Yield	13.4%	11.5%	-15.5%	0.75%	12.6%	5.49%
Dividend per Share ²	1	3	3.6	3.6	4	4.4
Rate of return	0.13%	0.38%	0.27%	0.26%	0.28%	0.28%
EPS ²	28.72	50.44	768.9	448	28.83	231.6
Distribution rate	3.48%	5.95%	0.47%	0.8%	13.9%	1.9%
Net sales ¹	24,843	24,108	19,770	20,676	13,678	3,129
EBITDA ¹	2,700	2,374	1,574	1,617	1,028	475.6
EBIT ¹	1,250	1,586	804.8	868.7	460.4	-302.6
Net income ¹	121.9	214.1	3,264	1,904	122.4	982.1
Net Debt ¹	10,883	10,833	4,802	243.3	4,634	-4,986
Reference price ²	782.00	786.00	1,330.00	1,390.00	1,454.00	1,580.00
Nbr of stocks (in thousands)	4,245	4,245	4,245	4,245	4,245	4,233
Announcement Date	30/04/20	23/04/21	22/04/22	21/04/23	24/04/24	01/05/25

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	-	-	-	-	6.62B
TKO GROUP HOLDINGS, INC.	84.2x	4.13x	12.31x	1.09%	16.41B
WARNER MUSIC GROUP CORP.	23.11x	2.86x	12.39x	2.49%	16.34B
BOLLORÉ SE	45.37x	2.51x	714.31x	1.83%	15.54B
TOEI ANIMATION CO.,LTD.	24.67x	4.95x	14.74x	1.54%	3.54B
SEGA SAMMY HOLDINGS INC.	14.22x	0.98x	7.21x	2.31%	3.29B
VIVENDI SE	44.94x	14.6x	74.05x	2.25%	2.82B
TOEI COMPANY, LTD.	18.35x	1.4x	6.45x	0.33%	2.19B
Average	36.41x	4.49x	120.21x	1.69%	8.34B
Weighted average by Cap.	46.00x	3.63x	196.28x	1.78%