Company Valuation: Poujoulat

Data adjusted to current consolidation scope
Fiscal Period: March 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 68 158.1 193.7 130.6 79.51 52.14 - -
Change - 132.46% 22.56% -32.6% -39.11% -34.42% - -
Enterprise Value (EV) 1 128.5 205.8 262.9 234.5 185.1 161.9 166.3 162.3
Change - 60.17% 27.79% -10.8% -21.1% -12.49% 2.72% -2.4%
P/E Ratio 10.5x 11.4x 7.96x 14.3x 49x -25x 15.1x 8.17x
PBR 0.76x 1.56x 1.59x 1.01x 0.62x 0.42x 0.41x 0.38x
PEG - 0x 0.1x -0.2x -0.6x 0x -0x 0.1x
Capitalization / Revenue 0.28x 0.52x 0.48x 0.37x 0.23x 0.15x 0.14x 0.13x
EV / Revenue 0.52x 0.68x 0.65x 0.67x 0.53x 0.46x 0.43x 0.4x
EV / EBITDA 5.22x 5.57x 5.23x 7.55x 9.13x 9.7x 6.82x 5.74x
EV / EBIT 13.3x 9.85x 7.74x 16.4x 38x 540x 21.1x 13.6x
EV / FCF 28.3x 18.2x -17.1x -8.96x 12.2x 34.5x -554x 56x
FCF Yield 3.53% 5.5% -5.85% -11.2% 8.18% 2.9% -0.18% 1.79%
Dividend per Share 2 0.15 0.225 0.32 0.18 0.12 0.18 0.35 0.51
Rate of return 1.72% 1.1% 1.28% 1.07% 1.17% 2.65% 5.16% 7.52%
EPS 2 0.8325 1.782 3.14 1.18 0.21 -0.2714 0.45 0.83
Distribution rate 18% 12.6% 10.2% 15.3% 57.1% -66.3% 77.8% 61.4%
Net sales 1 245.2 302.2 402 352.2 348.9 350.7 383 409.4
EBITDA 1 24.6 36.95 50.23 31.07 20.28 16.7 24.4 28.3
EBIT 1 9.692 20.89 33.96 14.32 4.87 0.3 7.9 11.9
Net income 1 6.931 14.7 24.64 9.235 1.666 -2.1 3.6 6.5
Net Debt 1 60.47 47.69 69.21 104 105.6 109.8 114.2 110.2
Reference price 2 8.700 20.375 25.000 16.900 10.300 6.780 6.780 6.780
Nbr of stocks (in thousands) 7,816 7,758 7,749 7,727 7,719 7,691 - -
Announcement Date 22/07/21 21/07/22 29/06/23 28/06/24 27/06/25 - - -
1EUR in Million2EUR
Estimates

P/E Ratio, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
-24.98x0.46x9.7x2.65% 60.37M
12.42x0.99x6.41x3.13% 42.76B
21.72x2.75x13.5x2.04% 39.29B
17.58x2.22x11.68x1.71% 14.69B
18.37x3.13x12.65x1.34% 13.88B
-36.75x1.36x15.51x-.--% 12.06B
17.91x0.87x5.58x2.99% 9.31B
36.05x0.85x10.26x-.--% 8.36B
32.95x4.45x16.49x0.94% 8.07B
21.29x3.14x13.03x0.61% 7.94B
Average 11.66x 2.02x 11.48x 1.54% 15.64B
Weighted average by Cap. 15.06x 2.04x 10.96x 1.91%

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

- 40% : Our Best Subscriber-Only Tools to Spot Tomorrow’s Top Investments!
d
:
:
SEIZE THE OFFER!