Company Valuation: Poujoulat

Data adjusted to current consolidation scope
Fiscal Period: March 2022 2023 2024 2025 2026 2027 2028 2029
Market Cap 1 158.1 193.7 130.6 79.51 58.91 44.71 - -
Change - 22.56% -32.6% -39.11% -25.91% -24.1% - -
Enterprise Value (EV) 1 205.8 262.9 234.5 185.1 170.8 156.4 155.1 151
Change - 27.79% -10.8% -21.1% -7.7% -8.43% -0.83% -2.64%
P/E 11.4x 7.96x 14.3x 49x -15.3x 27.3x 7.51x 4.13x
PBR 1.56x 1.59x 1.01x 0.62x 0.48x 0.36x 0.34x 0.32x
PEG - 0.1x -0.2x -0.6x 0x -0x 0x 0.1x
Capitalization / Revenue 0.52x 0.48x 0.37x 0.23x 0.17x 0.12x 0.11x 0.1x
EV / Revenue 0.68x 0.65x 0.67x 0.53x 0.49x 0.42x 0.39x 0.35x
EV / EBITDA 5.57x 5.23x 7.55x 9.13x 11.2x 7.05x 5.56x 4.39x
EV / EBIT 9.85x 7.74x 16.4x 38x -96.5x 28.4x 13.7x 8.48x
EV / FCF 18.2x -17.1x -8.96x 12.2x 32x 55.9x 62x 28x
FCF Yield 5.5% -5.85% -11.2% 8.18% 3.13% 1.79% 1.61% 3.58%
Dividend per Share 2 0.225 0.32 0.18 0.12 - - - -
Rate of return 1.1% 1.28% 1.07% 1.17% - - - -
EPS 2 1.782 3.14 1.18 0.21 -0.5 0.2149 0.78 1.42
Distribution rate 12.6% 10.2% 15.3% 57.1% - - - -
Net sales 1 302.2 402 352.2 348.9 350.6 374 402.7 434.5
EBITDA 1 36.95 50.23 31.07 20.28 15.27 22.2 27.9 34.4
EBIT 1 20.89 33.96 14.32 4.87 -1.77 5.5 11.3 17.8
Net income 1 14.7 24.64 9.235 1.666 -3.928 1.7 6.1 11.1
Net Debt 1 47.69 69.21 104 105.6 111.9 111.7 110.4 106.3
Reference price 2 20.375 25.000 16.900 10.300 7.660 5.860 5.860 5.860
Nbr of stocks (in thousands) 7,758 7,749 7,727 7,719 7,691 7,630 - -
Announcement Date 21/07/22 29/06/23 28/06/24 27/06/25 16/07/26 - - -
1EUR in Million2EUR
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
27.27x0.42x7.05x-.--% 51.89M
13.46x1.03x6.68x2.96% 45.29B
22.8x2.87x14.06x1.92% 41.39B
-24.58x1.5x16.95x3.77% 14.03B
16.3x2.22x11.1x1.75% 14.39B
19x3.14x12.89x1.29% 14.13B
28.38x4.32x15.74x0.93% 7.97B
14.34x0.74x4.71x3.67% 7.61B
19.77x2.98x12.23x0.65% 7.46B
21.59x4.33x12.62x0.8% 7.4B
Average 15.83x 2.36x 11.40x 1.77% 15.97B
Weighted average by Cap. 14.75x 2.24x 11.33x 2.23%

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