Valuation Recticel NV

Stocks

Market Closed - Euronext Bruxelles 16:55:00 10/11/2026 GMT			Pre-market 07:26:22
12.80 ^EUR	+2.07%		12.88	+0.63%

09-28	Arkema appoints François Desné Deputy Executive Vice President, High Performance Polymers and Fluorinated Gases
08-28	Recticel SA/NV Reports Earnings Results for the Half Year Ended June 30, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	974.8	868.4	592.6	589.8	553	722.1	-	-
Change	-	-10.91%	-31.76%	-0.47%	-6.24%	30.59%	-	-
Enterprise Value (EV) ¹	1,123	1,117	430.7	515.4	525.6	739.7	717.1	685.2
Change	-	-0.51%	-61.44%	19.68%	1.97%	40.74%	-3.05%	-4.45%
P/E	17.9x	13.6x	177x	32.8x	51.6x	-227x	25.7x	20.4x
PBR	2.53x	1.98x	1.37x	1.33x	1.3x	1.77x	1.72x	1.65x
PEG	-	0.8x	-1.9x	0x	-1.3x	2x	-0x	0.8x
Capitalization / Revenue	0.94x	1.55x	1.12x	0.97x	0.84x	0.92x	0.86x	0.81x
EV / Revenue	1.09x	1.99x	0.81x	0.84x	0.8x	0.95x	0.86x	0.77x
EV / EBITDA	10.3x	18x	11x	10.4x	9.41x	10.2x	8.85x	7.6x
EV / EBIT	17x	25.9x	27.1x	27.2x	21.4x	19.3x	16.4x	13.1x
EV / FCF	11.1x	41.5x	15.2x	-59.8x	240x	-35.2x	23.1x	15.6x
FCF Yield	9.01%	2.41%	6.59%	-1.67%	0.42%	-2.84%	4.32%	6.42%
Dividend per Share ²	0.29	0.31	0.31	0.31	0.31	0.31	0.3125	0.32
Rate of return	1.66%	1.99%	2.92%	2.96%	3.16%	2.42%	2.44%	2.5%
EPS ²	0.98	1.14	0.06	0.32	0.19	-0.0565	0.4979	0.6262
Distribution rate	29.6%	27.2%	517%	96.9%	163%	-549%	62.8%	51.1%
Net sales ¹	1,033	561.5	529.4	610.2	655.1	782	836.7	891.4
EBITDA ¹	109.2	62.2	39.15	49.61	55.85	72.32	81	90.13
EBIT ¹	66.1	43.11	15.9	18.93	24.56	38.39	43.85	52.47
Net income ¹	53.52	63.18	3.31	18.13	10.2	-3.7	31.4	37.4
Net Debt ¹	147.8	248.4	-161.9	-74.38	-27.42	17.57	-5.02	-36.94
Reference price ²	17.52	15.54	10.60	10.48	9.80	12.80	12.80	12.80
Nbr of stocks (in thousands)	55,637	55,882	55,904	56,279	56,426	56,415	-	-
Announcement Date	25/02/22	28/02/23	29/02/24	04/03/25	27/02/26	-	-	-

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.($)
RECTICEL NV	-226.67x	0.95x	10.23x	2.42%	805M
LINDE PLC	32.5x	7.17x	18.48x	1.23%	240B
AIR LIQUIDE	30.64x	4.72x	15.26x	1.94%	135B
THE SHERWIN-WILLIAMS COMPANY	32.05x	3.83x	19.81x	0.9%	85.34B
AIR PRODUCTS & CHEMICALS, INC.	92.7x	6.8x	15.83x	2.32%	69.53B
NAN YA PLASTICS CORPORATION	18.67x	6.67x	29.61x	3.96%	69.33B
SABIC	69.69x	1.3x	8.57x	5.64%	38.27B
WANHUA CHEMICAL GROUP CO., LTD.	11.05x	1.1x	5.94x	2.79%	33.61B
PPG INDUSTRIES, INC.	16.89x	1.93x	11.25x	2.34%	27.48B
ASIAN PAINTS LIMITED	46.44x	5.71x	31.43x	1.24%	25.67B
Average	12.40x	4.02x	16.64x	2.48%	72B
Weighted average by Cap.	37.14x	5.39x	17.92x	2.04%