Valuation Latecoere

Stocks

Market Closed - Euronext Paris 12:55:00 2026-10-30 pm EDT			5-day change	1st Jan Change
0.0117 ^EUR	0.00%		+0.86%	-25.95%

Oct. 13	Latécoère Wins Order from Airbus Helicopters	MT
Oct. 13	Airbus Helicopters Selects Latecoere To Provide Critical Cockpit Control Panels On The H175's New Icing Protection System	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	191.9	281.4	175.7	194.9	127.4	200.5
Change	-	46.6%	-37.58%	10.98%	-34.62%	57.35%
Enterprise Value (EV) ¹	364.2	370.4	495.8	350.5	327.8	386.8
Change	-	1.7%	33.85%	-29.31%	-6.46%	18%
P/E	-1.01x	-1.33x	-1.25x	4.01x	-2.02x	-6.23x
PBR	5.3x	1.86x	8.2x	1.18x	1.86x	2.27x
PEG	-	0x	0x	-0x	0x	0.1x
Capitalization / Revenue	0.46x	0.75x	0.37x	0.31x	0.18x	0.27x
EV / Revenue	0.88x	0.98x	1.06x	0.56x	0.46x	0.51x
EV / EBITDA	-6.36x	-7.58x	-21.2x	-15.5x	65.5x	24.8x
EV / EBIT	-4.89x	-5.78x	-11.5x	-5.13x	-20.2x	322x
EV / FCF	5.43x	-8.32x	-11.5x	-5.66x	22.1x	-41x
FCF Yield	18.4%	-12%	-8.66%	-17.7%	4.53%	-2.44%
Dividend per Share ²	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-
EPS ²	-20	-4	-2.622	0.003887	-0.005	-0.002537
Distribution rate	-	-	-	-	-	-
Net sales ¹	413.7	376.8	469.3	622.3	705.8	756.7
EBITDA ¹	-57.23	-48.89	-23.38	-22.62	5.003	15.58
EBIT ¹	-74.48	-64.04	-43.21	-68.3	-16.2	1.203
Net income ¹	-189.6	-111	-127.1	6.159	-60.55	-32.14
Net Debt ¹	172.3	89	320.1	155.5	200.4	186.3
Reference price ²	20.2500	5.3000	3.2800	0.0156	0.0101	0.0158
Nbr of stocks (in thousands)	9,479	53,094	53,555	12,496,761	12,618,751	12,692,312
Announcement Date	4/23/21	4/22/22	7/4/23	12/10/24	5/16/25	5/13/26

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.($)
LATECOERE	-	-	-	-	166M
GE AEROSPACE	34.47x	6.31x	26.15x	0.6%	312B
RTX CORPORATION	31.37x	3.04x	17.55x	1.42%	270B
AIRBUS SE	26.08x	1.72x	12.79x	1.75%	170B
LOCKHEED MARTIN CORPORATION	20.8x	1.97x	14.29x	2.2%	147B
ROLLS-ROYCE HOLDINGS PLC	28.93x	4.19x	17.53x	1.18%	137B
BOEING	-125.25x	1.64x	43.48x	-.--%	136B
SAFRAN	27.66x	3.01x	13.65x	1.49%	128B
GENERAL DYNAMICS CORPORATION	21.92x	1.85x	15.16x	1.7%	101B
HOWMET AEROSPACE INC.	35.51x	8.07x	24.96x	0.27%	79.22B
Average	11.28x	3.53x	20.62x	1.18%	147.86B
Weighted average by Cap.	15.00x	3.64x	20.77x	1.17%