Valuation OPmobility SE

Equities

Market Closed - Euronext Paris Other stock markets 16:55:00 05/06/2026 BST			5-day change	1st Jan Change
15.51 ^EUR	-2.94%		-6.96%	-2.88%

06-02	OPmobility to build new plant in the American Midwest
06-01	Opmobility Announces Construction of New Manufacturing Plant in Midwest	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	3,320	1,962	1,728	1,443	2,281	2,214	-	-
Change	-	-40.9%	-11.95%	-16.47%	58.02%	-2.91%	-	-
Enterprise Value (EV) ¹	4,174	3,631	3,268	3,020	3,690	3,487	3,294	3,045
Change	-	-13.01%	-10.01%	-7.58%	22.16%	-5.5%	-5.54%	-7.56%
P/E ratio	26.3x	11.7x	10.6x	8.5x	12.3x	10.1x	8.7x	7.79x
PBR	1.7x	1.06x	0.89x	0.7x	1.08x	1x	0.95x	0.9x
PEG	-	0.4x	-4.1x	1.92x	1.2x	0.6x	0.5x	0.7x
Capitalization / Revenue	0.46x	0.23x	0.17x	0.14x	0.22x	0.22x	0.21x	0.21x
EV / Revenue	0.58x	0.43x	0.32x	0.29x	0.36x	0.35x	0.32x	0.29x
EV / EBITDA	5.41x	4.2x	3.63x	3.25x	3.69x	3.5x	3.14x	2.78x
EV / EBIT	13.8x	9.98x	8.27x	6.86x	7.53x	7.07x	6.1x	5.22x
EV / FCF	16.6x	14.9x	14.4x	12.3x	12.4x	12x	10.2x	8.9x
FCF Yield	6.01%	6.69%	6.95%	8.14%	8.05%	8.35%	9.76%	11.2%
Dividend per Share ²	0.49	0.39	0.39	0.24	0.49	0.5854	0.6512	0.7571
Rate of return	2.14%	2.87%	3.25%	2.39%	3.07%	3.77%	4.2%	4.88%
EPS ²	0.87	1.16	1.13	1.18	1.3	1.534	1.784	1.99
Distribution rate	56.3%	33.6%	34.5%	20.3%	37.7%	38.2%	36.5%	38%
Net sales ¹	7,233	8,538	10,314	10,484	10,216	10,107	10,376	10,654
EBITDA ¹	771	864	900	929	1,001	995.5	1,048	1,095
EBIT ¹	303	364	395.1	440	490	493.2	540	583.4
Net income ¹	126	168	163	170	185	220.9	258.4	285.5
Net Debt ¹	854	1,669	1,540	1,577	1,409	1,273	1,079	830.5
Reference price ²	22.86	13.58	12.00	10.03	15.97	15.51	15.51	15.51
Nbr of stocks (in thousands)	145,252	144,514	143,995	143,902	142,817	142,774	-	-
Announcement Date	22/02/22	22/02/23	22/02/24	20/02/25	25/02/26	-	-	-

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
OPMOBILITY SE	10.42x	0.35x	3.57x	3.66%	2.56B
MINTH GROUP LIMITED	11.2x	1.31x	7.2x	3.12%	5.03B
STANLEY ELECTRIC CO., LTD.	15.09x	0.61x	3.5x	2.66%	2.78B
ASAHI INDIA GLASS LIMITED	63.63x	-	-	0.34%	2.41B
MARCOPOLO S.A.	5.64x	0.92x	5.03x	7.77%	1.37B
SAF-HOLLAND SE	12.57x	0.72x	5.52x	4.09%	1.04B
Average	19.76x	0.78x	4.96x	3.61%	2.53B
Weighted average by Cap.	19.69x	0.88x	5.30x	3.17%