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 42.27 - -
Change - 22.56% -32.6% -39.11% -25.91% -28.25% - -
Enterprise Value (EV) 1 205.8 262.9 234.5 185.1 170.8 154 152.7 148.6
Change - 27.79% -10.8% -21.1% -7.7% -9.86% -0.84% -2.69%
P/E 11.4x 7.96x 14.3x 49x -15.3x 25.8x 7.1x 3.9x
PBR 1.56x 1.59x 1.01x 0.62x 0.48x 0.34x 0.33x 0.3x
PEG - 0.1x -0.2x -0.6x 0x -0x 0x 0x
Capitalization / Revenue 0.52x 0.48x 0.37x 0.23x 0.17x 0.11x 0.1x 0.1x
EV / Revenue 0.68x 0.65x 0.67x 0.53x 0.49x 0.41x 0.38x 0.34x
EV / EBITDA 5.57x 5.23x 7.55x 9.13x 11.2x 6.94x 5.47x 4.32x
EV / EBIT 9.85x 7.74x 16.4x 38x -96.5x 28x 13.5x 8.35x
EV / FCF 18.2x -17.1x -8.96x 12.2x 32x 55x 61.1x 27.5x
FCF Yield 5.5% -5.85% -11.2% 8.18% 3.13% 1.82% 1.64% 3.63%
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 5.540 5.540 5.540
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.($)
25.78x0.41x6.94x-.--% 48.62M
13.87x1.05x6.82x2.93% 45.74B
22.62x2.84x13.9x1.94% 41.12B
19.21x3.16x12.99x1.28% 14.26B
15.92x2.17x10.91x1.79% 14.04B
-27.54x1.56x16.96x-.--% 13.8B
29.27x4.57x16.63x0.89% 8.38B
14.8x0.79x5.1x3.45% 8.1B
20.33x3.08x12.64x0.63% 7.72B
21.52x4.31x12.56x0.8% 7.38B
Average 15.58x 2.40x 11.54x 1.37% 16.06B
Weighted average by Cap. 14.72x 2.26x 11.38x 1.89%

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