Valuation Rubis

Stocks

Market Closed - Euronext Paris 16:55:00 21/09/2026 BST			5-day change	1st Jan Change
35.70 ^EUR	+2.47%		-0.72%	+11.35%

09-15	Sasol signs fuel supply deal with White Desert for polar flights	RE
09-08	Rubis, H1 2026 Earnings Call, Sep 08, 2026

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	2,690	2,531	2,320	2,461	3,307	3,690	-	-
Change	-	-5.89%	-8.35%	6.11%	34.34%	11.59%	-	-
Enterprise Value (EV) ¹	3,128	3,817	3,680	3,753	4,473	5,230	5,287	5,346
Change	-	22.05%	-3.6%	2%	19.16%	16.93%	1.09%	1.12%
P/E	9.18x	9.65x	6.58x	7.24x	10.8x	10.5x	10.2x	9.86x
PBR	1.03x	0.93x	0.88x	0.87x	-	1.23x	1.18x	1.13x
PEG	-	-0.9x	0.2x	-2.06x	-1.11x	0.8x	3.45x	2.59x
Capitalization / Revenue	0.59x	0.35x	0.35x	0.37x	0.51x	0.48x	0.49x	0.47x
EV / Revenue	0.68x	0.53x	0.56x	0.56x	0.68x	0.67x	0.71x	0.69x
EV / EBITDA	5.88x	5.7x	4.61x	5.21x	6.04x	6.67x	6.46x	6.33x
EV / EBIT	7.98x	7.5x	5.92x	7.45x	9.19x	9.51x	9.58x	9.37x
EV / FCF	35.2x	22.7x	13.2x	8.99x	12.5x	27.7x	28.6x	30.2x
FCF Yield	2.84%	4.41%	7.59%	11.1%	8.02%	3.61%	3.49%	3.31%
Dividend per Share ²	1.86	1.92	1.98	2.03	2.07	2.165	2.251	2.357
Rate of return	7.08%	7.8%	8.8%	8.5%	6.46%	6.06%	6.31%	6.6%
EPS ²	2.86	2.55	3.42	3.3	2.98	3.389	3.49	3.622
Distribution rate	65%	75.3%	57.9%	61.5%	69.5%	63.9%	64.5%	65.1%
Net sales ¹	4,589	7,135	6,630	6,644	6,534	7,763	7,498	7,781
EBITDA ¹	532	669.5	797.9	721	740.8	784.4	818.6	844.7
EBIT ¹	392	509	621.4	503.8	486.5	550	551.8	570.3
Net income ¹	293	262.9	353.7	342.3	308.8	348.1	358.9	371.2
Net Debt ¹	438	1,286	1,360	1,292	1,166	1,540	1,597	1,656
Reference price ²	26.26	24.60	22.50	23.88	32.06	35.70	35.70	35.70
Nbr of stocks (in thousands)	102,419	102,888	103,101	103,077	103,139	103,356	-	-
Announcement Date	10/03/22	16/03/23	07/03/24	13/03/25	12/03/26	-	-	-

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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
RUBIS	10.28x	0.66x	6.55x	6.21%	4.13B
PETRONAS DAGANGAN	16.75x	0.39x	7.97x	5.58%	4.89B
PTT OIL AND RETAIL BUSINESS	16.54x	0.18x	6.98x	3.52%	4.43B
VIVA ENERGY GROUP LIMITED	7.21x	0.3x	6.83x	8.29%	3.64B
WORLD KINECT CORPORATION	12.21x	0.05x	5.28x	2.48%	1.84B
PT AKR CORPORINDO TBK	10.46x	0.48x	6.45x	7.35%	1.64B
SK GAS CO., LTD.	7.88x	0.42x	6.05x	3.74%	1.56B
TOKAI HOLDINGS CORPORATION	16.02x	-	-	2.74%	1.14B
Average	12.17x	0.35x	6.59x	4.99%	2.91B
Weighted average by Cap.	12.63x	0.36x	6.85x	5.34%