|
Market Closed -
Other stock markets
|
After hours 20:59:58 | |||
| 31.42 EUR | +2.21% |
|
31.41 | -0.03% |
| 05-13 | Rubis, Q1 2026 Sales/ Trading Statement Call, May 05, 2026 | |
| 05-12 | Kenya Airways, Rubis Energy sign agreement for sustainable aviation fuel refinery | RE |
Company Valuation: Rubis
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 | 3,229 | - | - |
| Change | - | -5.89% | -8.35% | 6.11% | 34.34% | -2.34% | - | - |
| Enterprise Value (EV) 1 | 3,128 | 3,817 | 3,680 | 3,753 | 4,473 | 4,777 | 4,878 | 4,945 |
| Change | - | 22.05% | -3.6% | 2% | 19.16% | 6.81% | 2.12% | 1.37% |
| P/E | 9.18x | 9.65x | 6.58x | 7.24x | 10.8x | 9.82x | 9.4x | 8.95x |
| PBR | 1.03x | 0.93x | 0.88x | 0.87x | - | 1.1x | 1.05x | 1.01x |
| PEG | - | -0.9x | 0.2x | -2.06x | -1.11x | 1.32x | 2.11x | 1.8x |
| Capitalization / Revenue | 0.59x | 0.35x | 0.35x | 0.37x | 0.51x | 0.45x | 0.44x | 0.42x |
| EV / Revenue | 0.68x | 0.53x | 0.56x | 0.56x | 0.68x | 0.66x | 0.66x | 0.65x |
| EV / EBITDA | 5.88x | 5.7x | 4.61x | 5.21x | 6.04x | 6.25x | 6.11x | 5.99x |
| EV / EBIT | 7.98x | 7.5x | 5.92x | 7.45x | 9.19x | 9.26x | 9.2x | 9x |
| EV / FCF | 35.2x | 22.7x | 13.2x | 8.99x | 12.5x | 44.6x | 27.6x | 29.5x |
| FCF Yield | 2.84% | 4.41% | 7.59% | 11.1% | 8.02% | 2.24% | 3.62% | 3.39% |
| Dividend per Share 2 | 1.86 | 1.92 | 1.98 | 2.03 | 2.07 | 2.177 | 2.257 | 2.366 |
| Rate of return | 7.08% | 7.8% | 8.8% | 8.5% | 6.46% | 6.93% | 7.18% | 7.53% |
| EPS 2 | 2.86 | 2.55 | 3.42 | 3.3 | 2.98 | 3.201 | 3.344 | 3.51 |
| Distribution rate | 65% | 75.3% | 57.9% | 61.5% | 69.5% | 68% | 67.5% | 67.4% |
| Net sales 1 | 4,589 | 7,135 | 6,630 | 6,644 | 6,534 | 7,190 | 7,349 | 7,660 |
| EBITDA 1 | 532 | 669.5 | 797.9 | 721 | 740.8 | 764 | 798.4 | 825 |
| EBIT 1 | 392 | 509 | 621.4 | 503.8 | 486.5 | 516.1 | 530.3 | 549.6 |
| Net income 1 | 293 | 262.9 | 353.7 | 342.3 | 308.8 | 330.8 | 343.9 | 360.1 |
| Net Debt 1 | 438 | 1,286 | 1,360 | 1,292 | 1,166 | 1,548 | 1,649 | 1,716 |
| Reference price 2 | 26.26 | 24.60 | 22.50 | 23.88 | 32.06 | 31.42 | 31.42 | 31.42 |
| Nbr of stocks (in thousands) | 102,419 | 102,888 | 103,101 | 103,077 | 103,139 | 102,781 | - | - |
| Announcement Date | 10/03/22 | 16/03/23 | 07/03/24 | 13/03/25 | 12/03/26 | - | - | - |
1EUR in Million2EUR
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 9.6x | 0.65x | 6.16x | 7.08% | 3.6B | |
| 16.48x | 0.39x | 7.57x | 5.76% | 4.61B | |
| 14.06x | 0.18x | 6.11x | 4.04% | 4.43B | |
| 5.61x | 0.27x | 6.89x | 9.4% | 2.33B | |
| 12.98x | 0.06x | 5.97x | 2.59% | 1.71B | |
| 9.13x | 0.47x | 5.81x | 9.45% | 1.35B | |
| 3.31x | 0.39x | 4.21x | 5.15% | 1.24B | |
| Average | 10.17x | 0.34x | 6.10x | 6.21% | 2.75B | |
| Weighted average by Cap. | 11.65x | 0.35x | 6.41x | 5.99% |
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
- Stock Market
- Stocks
- RUI Stock
- Valuation Rubis
Select your edition
All financial news and data tailored to specific country editions
