Valuation Rougier

Stocks

Market Closed - Euronext Paris 16:55:00 16/10/2026 BST			5-day change	1st Jan Change
11.00 ^EUR	0.00%		0.00%	-25.17%

04-30	Rougier S.A. Reports Earnings Results for the Full Year Ended December 31, 2025	CI
02-09	Eiffage, Sanofi, STMicroelectronics... Stocks to Watch Today in Paris

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	19.02	19.02	19.02	16.35	15.59	15.92
Change	-	0%	0%	-14.05%	-4.64%	2.08%
Enterprise Value (EV) ¹	36.09	30.4	28.12	26.39	15.59	31.33
Change	-	-15.76%	-7.5%	-6.17%	-40.92%	100.9%
P/E	-2.57x	3.47x	3.27x	4.72x	5.85x	-1.98x
PBR	-30x	3.97x	1.79x	1.16x	-	1.89x
PEG	-	-0x	0.52x	-0.1x	-0.3x	0x
Capitalization / Revenue	0.44x	0.29x	0.18x	0.17x	0.16x	0.21x
EV / Revenue	0.83x	0.46x	0.27x	0.27x	0.16x	0.42x
EV / EBITDA	-6.4x	3.34x	3.47x	2.04x	1.31x	-6.7x
EV / EBIT	-2.9x	9.52x	5.19x	4.36x	3.66x	-2.71x
EV / FCF	-3.78x	13.7x	-12.2x	15.4x	-	6.37x
FCF Yield	-26.4%	7.28%	-8.21%	6.47%	-	15.7%
Dividend per Share ²	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-
EPS ²	-6.84	5.068	5.388	3.196	2.46	-7.42
Distribution rate	-	-	-	-	-	-
Net sales ¹	43.42	66.5	103	98.87	95.5	75
EBITDA ¹	-5.638	9.096	8.103	12.97	11.88	-4.678
EBIT ¹	-12.45	3.194	5.421	6.05	4.263	-11.57
Net income ¹	-7.404	5.488	5.834	3.461	2.665	-8.031
Net Debt ¹	17.07	11.38	9.102	10.04	-	15.41
Reference price ²	17.60	17.60	17.60	15.10	14.40	14.70
Nbr of stocks (in thousands)	1,081	1,081	1,081	1,083	1,083	1,083
Announcement Date	05/12/22	05/12/22	17/05/23	15/05/24	30/04/25	30/04/26

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.($)
ROUGIER	-	-	-	-	13.4M
SVENSKA CELLULOSA AKTIEBOLAGET SCA	37.08x	4.99x	18.01x	2.45%	8.91B
WEST FRASER TIMBER CO. LTD.	-15.14x	0.99x	30.33x	1.97%	5.14B
LOUISIANA-PACIFIC CORPORATION	67.13x	2.05x	18.55x	1.68%	4.9B
UFP INDUSTRIES, INC.	17.69x	0.59x	7.38x	-	4.31B
STELLA-JONES INC.	13.3x	1.38x	8.31x	2.05%	2.55B
CENTURY PLYBOARDS (INDIA) LIMITED	35.87x	2.56x	19.1x	0.22%	1.58B
DEHUA TB NEW DECORATION MATERIAL CO.,LTD	13.52x	-	-	-	1.56B
Average	24.21x	2.09x	16.94x	1.67%	3.62B
Weighted average by Cap.	26.58x	2.54x	17.90x	1.98%