Valuation Vicat

Stocks

Market Closed - Euronext Paris Other stock markets 16:55:00 26/06/2026 BST			5-day change	1st Jan Change
66.40 ^EUR	-0.75%		-1.63%	-12.63%

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	2,957	-	-
Change	-	-34.77%	40.49%	11.83%	107.6%	-12.65%	-	-
Enterprise Value (EV) ¹	2,941	2,658	2,880	2,867	4,536	3,851	3,812	3,713
Change	-	-9.65%	8.36%	-0.44%	58.18%	-15.11%	-1.01%	-2.6%
P/E	7.91x	6.74x	5.7x	6.02x	12.4x	10.7x	9.27x	9.71x
PBR	0.67x	0.4x	-	-	1.15x	0.96x	0.89x	-
PEG	-	-0.3x	0.1x	1.05x	18.88x	12.85x	0.6x	-2.13x
Capitalization / Revenue	0.51x	0.28x	0.37x	0.42x	0.88x	0.75x	0.73x	0.7x
EV / Revenue	0.94x	0.73x	0.73x	0.74x	1.18x	0.98x	0.93x	0.88x
EV / EBITDA	4.75x	4.66x	3.89x	3.66x	5.88x	4.89x	4.61x	4.31x
EV / EBIT	8.17x	9.34x	6.66x	6.27x	10.2x	8.52x	7.78x	7.3x
EV / FCF	56.2x	-40.6x	10.3x	7.53x	12.9x	18.8x	16.4x	14.5x
FCF Yield	1.78%	-2.46%	9.7%	13.3%	7.72%	5.31%	6.09%	6.87%
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%	3.16%	3.4%	3.01%
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	66.40	66.40	66.40
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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
VICAT	10.74x	0.98x	4.89x	3.16%	3.37B
HOLCIM LTD	21.13x	2.83x	11.15x	2.47%	51.38B
JAMES HARDIE INDUSTRIES PLC	25.1x	3.5x	12.68x	-.--%	15.01B
ANHUI CONCH CEMENT COMPANY LIMITED	10.49x	0.44x	1.94x	4.8%	12.84B
DANGOTE CEMENT PLC	11.87x	3.2x	6.5x	6.48%	11.7B
SHREE CEMENT LIMITED	53.25x	4.38x	19.9x	0.53%	9.84B
BUZZI SPA	9.61x	1.48x	5.56x	1.69%	9.32B
BUA CEMENT PLC	25.2x	8.25x	15.31x	3.82%	8.35B
EAGLE MATERIALS INC.	17.97x	3.79x	11.82x	0.41%	7.24B
TCC GROUP HOLDINGS CO., LTD.	25.97x	1.15x	5.06x	3.52%	5.7B
Average	21.13x	3.00x	9.48x	2.69%	13.48B
Weighted average by Cap.	21.33x	3.00x	10.17x	2.6%