Valuation Vicat

Stocks

Market Closed - Euronext Paris Other stock markets 16:55:00 01/07/2026 BST			After hours 20:59:11
63.40 ^EUR	-0.16%		63.40	0.00%

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	2,823	-	-
Change	-	-34.77%	40.49%	11.83%	107.6%	-16.59%	-	-
Enterprise Value (EV) ¹	2,941	2,658	2,880	2,867	4,536	3,717	3,678	3,579
Change	-	-9.65%	8.36%	-0.44%	58.18%	-18.05%	-1.05%	-2.69%
P/E	7.91x	6.74x	5.7x	6.02x	12.4x	10.3x	8.86x	9.28x
PBR	0.67x	0.4x	-	-	1.15x	0.91x	0.85x	-
PEG	-	-0.3x	0.1x	1.05x	18.88x	12.37x	0.6x	-2.04x
Capitalization / Revenue	0.51x	0.28x	0.37x	0.42x	0.88x	0.71x	0.69x	0.67x
EV / Revenue	0.94x	0.73x	0.73x	0.74x	1.18x	0.94x	0.9x	0.85x
EV / EBITDA	4.75x	4.66x	3.89x	3.66x	5.88x	4.7x	4.44x	4.15x
EV / EBIT	8.17x	9.34x	6.66x	6.27x	10.2x	8.16x	7.49x	7.02x
EV / FCF	56.2x	-40.6x	10.3x	7.53x	12.9x	18.2x	15.8x	14x
FCF Yield	1.78%	-2.46%	9.7%	13.3%	7.72%	5.5%	6.31%	7.13%
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%	3.31%	3.56%	3.15%
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	3,956	4,080	4,207
EBITDA ¹	619.1	570.1	739.7	783	771	790.8	828.9	862.6
EBIT ¹	359.9	284.5	432.8	457	445	455.5	491.3	509.6
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	63.50	63.50	63.50
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	10.27x	0.94x	4.71x	3.31%	3.23B
HOLCIM LTD	20.51x	2.76x	10.86x	2.55%	49.89B
JAMES HARDIE INDUSTRIES PLC	25.63x	3.56x	12.9x	-.--%	15.33B
ANHUI CONCH CEMENT COMPANY LIMITED	10.36x	0.43x	1.89x	4.86%	12.7B
DANGOTE CEMENT PLC	11.87x	3.2x	6.5x	6.48%	11.69B
SHREE CEMENT LIMITED	52.25x	4.29x	19.48x	0.54%	9.64B
BUZZI SPA	9.42x	1.44x	5.43x	1.73%	9.15B
BUA CEMENT PLC	25.2x	8.25x	15.31x	3.82%	8.34B
EAGLE MATERIALS INC.	17.29x	3.67x	11.45x	0.42%	6.96B
TCC GROUP HOLDINGS CO., LTD.	25.86x	1.14x	5.03x	3.53%	5.69B
Average	20.87x	2.97x	9.36x	2.72%	13.26B
Weighted average by Cap.	21.02x	2.97x	10.01x	2.65%