|
Real-time
Euronext Paris
14:14:55 10/09/2026 BST
|
5-day change | 1st Jan Change | ||
| 46.00 EUR | +2.68% |
|
+0.44% | +0.44% |
| 09-09 | Linedata sees results decline in the first half |  |
| 09-04 | Weekly earnings calendar: Oracle vs Adobe, a battle of old hands | |
Company Valuation: Linedata Services
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 249.4 | 300.4 | 275.7 | 424.6 | 225.6 | 219.3 | - | - |
| Change | - | 20.44% | -8.22% | 53.98% | -46.86% | -2.81% | - | - |
| Enterprise Value (EV) 1 | 292.6 | 405.2 | 365.3 | 475.1 | 303.8 | 269.8 | 250.8 | 230.8 |
| Change | - | 38.47% | -9.84% | 30.04% | -36.05% | -11.2% | -7.04% | -7.98% |
| P/E | 8.82x | 10.7x | 10.8x | 15x | 15.1x | 8.28x | 7.74x | 6.96x |
| PBR | 1.71x | 2.31x | 2.44x | 3.06x | 1.88x | 1.51x | 1.32x | 1.15x |
| PEG | - | -3.94x | 0.6x | 1.4x | -0.3x | 0.1x | 1.1x | 0.6x |
| Capitalization / Revenue | 1.56x | 1.74x | 1.5x | 2.31x | 1.33x | 1.26x | 1.2x | 1.15x |
| EV / Revenue | 1.83x | 2.35x | 1.99x | 2.59x | 1.79x | 1.54x | 1.37x | 1.22x |
| EV / EBITDA | 5.54x | 7.99x | 6.85x | 8.75x | 8.1x | 5.46x | 4.9x | 4.21x |
| EV / EBIT | 7.62x | 11.9x | 9.64x | 11.9x | 13.4x | 7.41x | 6.56x | 5.52x |
| EV / FCF | 7x | 10.9x | 11.5x | 11.1x | 22.6x | 10.3x | 9.72x | 8.36x |
| FCF Yield | 14.3% | 9.19% | 8.7% | 8.99% | 4.42% | 9.71% | 10.3% | 12% |
| Dividend per Share 2 | 1.6 | 1.75 | 1.75 | 1.75 | 1.2 | 1.4 | 1.6 | 1.75 |
| Rate of return | 4.1% | 3.8% | 3.15% | 2.04% | 2.62% | 3.13% | 3.57% | 3.91% |
| EPS 2 | 4.42 | 4.3 | 5.14 | 5.69 | 3.04 | 5.41 | 5.79 | 6.44 |
| Distribution rate | 36.2% | 40.7% | 34% | 30.8% | 39.5% | 25.9% | 27.6% | 27.2% |
| Net sales 1 | 160.2 | 172.7 | 183.3 | 183.7 | 169.6 | 174.7 | 183.3 | 189.9 |
| EBITDA 1 | 52.8 | 50.7 | 53.3 | 54.3 | 37.5 | 49.4 | 51.2 | 54.8 |
| EBIT 1 | 38.4 | 34.1 | 37.9 | 39.9 | 22.6 | 36.4 | 38.2 | 41.8 |
| Net income 1 | 28.3 | 26.5 | 25.5 | 28.1 | 14.7 | 25.7 | 27.4 | 30.5 |
| Net Debt 1 | 43.2 | 104.8 | 89.6 | 50.5 | 78.18 | 50.5 | 31.5 | 11.5 |
| Reference price 2 | 39.00 | 46.10 | 55.60 | 85.60 | 45.80 | 44.80 | 44.80 | 44.80 |
| Nbr of stocks (in thousands) | 6,396 | 6,516 | 4,959 | 4,960 | 4,926 | 4,894 | - | - |
| Announcement Date | 14/02/22 | 13/02/23 | 13/02/24 | 13/02/25 | 11/02/26 | - | - | - |
1EUR in Million2EUR
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 8.28x | 1.54x | 5.46x | 3.12% | 255M | |
| 25.27x | 6.67x | 11.84x | 1.26% | 466B | |
| 25.9x | 5.19x | 16.38x | 1.46% | 245B | |
| 84.87x | 8.26x | 22.1x | -.--% | 136B | |
| -5.08x | 104.84x | 1463.57x | -.--% | 50.99B | |
| 34.76x | 3.27x | 12.04x | 0.2% | 42.99B | |
| 26.21x | 10.44x | 17.08x | -.--% | 21.23B | |
| 33.93x | 2.24x | 20.37x | -.--% | 18.76B | |
| -206.85x | 3.67x | 12.28x | - | 13.38B | |
| 81.64x | 7.76x | 33.06x | -.--% | 11.84B | |
| Average | 10.89x | 15.39x | 161.42x | 0.67% | 100.58B | |
| Weighted average by Cap. | 30.08x | 11.32x | 88.45x | 0.96% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- LIN Stock
- Valuation Linedata Services
Select your edition
All financial news and data tailored to specific country editions
