Valuation Vicat

Stocks

Market Closed - Euronext Paris Other stock markets 16:55:00 12/06/2026 BST			5-day change	1st Jan Change
62.70 ^EUR	+5.56%		+4.15%	-17.50%

05-05	Vicat S.A., Q1 2026 Sales/ Trading Statement Call, May 05, 2026
05-05	It's kicking off, but they're still talking

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	1,591	1,038	1,458	1,630	3,385	2,792	-	-
Change	-	-34.77%	40.49%	11.83%	107.6%	-17.51%	-	-
Enterprise Value (EV) ¹	2,941	2,658	2,880	2,867	4,536	3,686	3,647	3,548
Change	-	-9.65%	8.36%	-0.44%	58.18%	-18.74%	-1.06%	-2.71%
P/E Ratio	7.91x	6.74x	5.7x	6.02x	12.4x	10.1x	8.75x	9.17x
PBR	0.67x	0.4x	-	-	1.15x	0.9x	0.84x	-
PEG	-	-0.3x	0.1x	1.05x	18.88x	12.13x	0.5x	-2.01x
Capitalization / Revenue	0.51x	0.28x	0.37x	0.42x	0.88x	0.71x	0.68x	0.66x
EV / Revenue	0.94x	0.73x	0.73x	0.74x	1.18x	0.93x	0.89x	0.84x
EV / EBITDA	4.75x	4.66x	3.89x	3.66x	5.88x	4.68x	4.41x	4.12x
EV / EBIT	8.17x	9.34x	6.66x	6.27x	10.2x	8.15x	7.44x	6.98x
EV / FCF	56.2x	-40.6x	10.3x	7.53x	12.9x	18x	15.7x	13.9x
FCF Yield	1.78%	-2.46%	9.7%	13.3%	7.72%	5.55%	6.37%	7.19%
Dividend per Share ²	1.65	1.65	2	2	2	2.1	2.259	2
Rate of return	4.58%	7.04%	6.09%	5.46%	2.63%	3.35%	3.6%	3.19%
EPS ²	4.55	3.48	5.76	6.09	6.13	6.181	7.166	6.84
Distribution rate	36.3%	47.4%	34.7%	32.8%	32.6%	34%	31.5%	29.2%
Net sales ¹	3,123	3,642	3,937	3,884	3,854	3,944	4,078	4,205
EBITDA ¹	619.1	570.1	739.7	783	771	787.4	827.7	861.3
EBIT ¹	359.9	284.5	432.8	457	445	452.1	490.1	508.4
Net income ¹	204.2	156.1	258.4	273	275	273.4	306.3	298
Net Debt ¹	1,351	1,620	1,422	1,237	1,151	893.9	854.9	756
Reference price ²	36.00	23.45	32.85	36.65	76.00	62.70	62.70	62.70
Nbr of stocks (in thousands)	44,192	44,257	44,385	44,488	44,538	44,530	-	-
Announcement Date	15/02/22	14/02/23	13/02/24	18/02/25	16/02/26	-	-	-

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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
VICAT	10.14x	0.93x	4.68x	3.35%	3.23B
HOLCIM LTD	21.11x	2.83x	11.14x	2.47%	51.82B
DANGOTE CEMENT PLC	15x	4.07x	8.55x	5.19%	14.22B
ANHUI CONCH CEMENT COMPANY LIMITED	11.43x	0.58x	2.54x	4.41%	14.01B
JAMES HARDIE INDUSTRIES PLC	23.4x	3.26x	11.83x	-.--%	13.75B
BUA CEMENT PLC	28x	10.15x	19.18x	3.44%	9.41B
BUZZI SPA	9.7x	1.5x	5.63x	1.67%	9.56B
SHREE CEMENT LIMITED	50.03x	4.09x	18.56x	0.56%	9.18B
EAGLE MATERIALS INC.	16.54x	3.54x	11.05x	0.44%	6.66B
TCC GROUP HOLDINGS CO., LTD.	26.4x	1.17x	5.14x	3.46%	5.84B
Average	21.18x	3.21x	9.83x	2.5%	13.77B
Weighted average by Cap.	21.07x	3.18x	10.32x	2.55%