Valuation Pluxee N.V.

Equities

Market Closed - Euronext Paris Other stock markets 16:55:00 11/07/2025 BST			After hours 19:35:49
18.17 ^EUR	-2.21%		18.18	+0.03%

07-04	PLUXEE : UBS trims target price	CF
07-04	PLUXEE : UBS trims target price	CF

Data adjusted to current consolidation scope

Fiscal Period: August	2024	2025	2026	2027
Capitalization ¹	3,131	2,705	-	-
Change	-	-13.58%	-	-
Enterprise Value (EV) ¹	2,077	1,292	1,090	821.4
Change	-	-37.8%	-15.65%	-24.61%
P/E ratio	23.8x	13.5x	11.4x	10.4x
PBR	12.1x	6.54x	4.56x	3.4x
PEG	-	0.3x	0.6x	1.08x
Capitalization / Revenue	2.59x	2.11x	1.94x	1.79x
EV / Revenue	1.72x	1.01x	0.78x	0.54x
EV / EBITDA	4.83x	2.75x	2.09x	1.44x
EV / EBIT	6.09x	3.62x	2.73x	1.86x
EV / FCF	5.48x	3.3x	2.8x	1.92x
FCF Yield	18.3%	30.3%	35.7%	52.1%
Dividend per Share ²	0.35	0.3678	0.4372	0.4936
Rate of return	1.63%	1.98%	2.35%	2.66%
EPS ²	0.9	1.372	1.633	1.79
Distribution rate	38.9%	26.8%	26.8%	27.6%
Net sales ¹	1,210	1,281	1,396	1,512
EBITDA ¹	430	469.7	520.9	571.5
EBIT ¹	341	356.5	399.6	441.9
Net income ¹	133	206.2	243.5	272.4
Net Debt ¹	-1,054	-1,414	-1,616	-1,884
Reference price ²	21.44	18.58	18.58	18.58
Nbr of stocks (in thousands)	145,982	145,612	-	-
Announcement Date	31/10/24	-	-	-

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.($)
PLUXEE N.V.	13.54x	1x	2.73x	1.98%	3.16B
CINTAS CORPORATION	49.01x	8.65x	31.4x	0.71%	87.44B
RB GLOBAL, INC.	46.02x	4.89x	16.19x	1.1%	19.94B
JACOBS SOLUTIONS INC.	49.64x	1.45x	14.47x	0.91%	16.34B
BUREAU VERITAS SA	20.75x	2.15x	10.69x	3.37%	14.77B
INTERTEK GROUP PLC	21.84x	2.49x	11.06x	3.34%	10.52B
GENPACT LIMITED	15.04x	1.69x	9.06x	1.46%	7.92B
EXLSERVICE HOLDINGS, INC.	30.93x	3.52x	16.16x	-.--%	7.34B
TELEPERFORMANCE SE	7.95x	0.85x	4.26x	5.15%	6.18B
ALS LIMITED	24.73x	3.18x	12.8x	2.51%	5.78B
Average	27.94x	2.99x	12.88x	2.05%	17.94B
Weighted average by Cap.	39.76x	5.58x	21.62x	1.38%