Company Valuation: Poujoulat

Data adjusted to current consolidation scope
Fiscal Period: March 2022 2023 2024 2025 2026 2027 2028 2029
Market Cap 1 158.1 193.7 130.6 79.51 58.91 46.08 - -
Change - 22.56% -32.6% -39.11% -25.91% -21.77% - -
Enterprise Value (EV) 1 205.8 262.9 234.5 185.1 170.8 157.8 156.5 152.4
Change - 27.79% -10.8% -21.1% -7.7% -7.63% -0.82% -2.62%
P/E 11.4x 7.96x 14.3x 49x -15.3x 28.1x 7.74x 4.25x
PBR 1.56x 1.59x 1.01x 0.62x 0.48x 0.37x 0.36x 0.33x
PEG - 0.1x -0.2x -0.6x 0x -0x 0x 0.1x
Capitalization / Revenue 0.52x 0.48x 0.37x 0.23x 0.17x 0.12x 0.11x 0.11x
EV / Revenue 0.68x 0.65x 0.67x 0.53x 0.49x 0.42x 0.39x 0.35x
EV / EBITDA 5.57x 5.23x 7.55x 9.13x 11.2x 7.11x 5.61x 4.43x
EV / EBIT 9.85x 7.74x 16.4x 38x -96.5x 28.7x 13.8x 8.56x
EV / FCF 18.2x -17.1x -8.96x 12.2x 32x 56.4x 62.6x 28.2x
FCF Yield 5.5% -5.85% -11.2% 8.18% 3.13% 1.77% 1.6% 3.54%
Dividend per Share 2 0.225 0.32 0.18 0.12 - - - -
Rate of return 1.1% 1.28% 1.07% 1.17% - - - -
EPS 2 1.782 3.14 1.18 0.21 -0.5 0.2149 0.78 1.42
Distribution rate 12.6% 10.2% 15.3% 57.1% - - - -
Net sales 1 302.2 402 352.2 348.9 350.6 374 402.7 434.5
EBITDA 1 36.95 50.23 31.07 20.28 15.27 22.2 27.9 34.4
EBIT 1 20.89 33.96 14.32 4.87 -1.77 5.5 11.3 17.8
Net income 1 14.7 24.64 9.235 1.666 -3.928 1.7 6.1 11.1
Net Debt 1 47.69 69.21 104 105.6 111.9 111.7 110.4 106.3
Reference price 2 20.375 25.000 16.900 10.300 7.660 6.040 6.040 6.040
Nbr of stocks (in thousands) 7,758 7,749 7,727 7,719 7,691 7,630 - -
Announcement Date 7/21/22 6/29/23 6/28/24 6/27/25 7/16/26 - - -
1EUR in Million2EUR
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
28.11x0.42x7.11x-.--% 53.82M
13.68x1.04x6.75x2.92% 46.17B
22.58x2.84x13.87x1.95% 41.3B
16.32x2.22x11.12x1.74% 14.4B
-24.25x1.49x16.78x3.82% 13.84B
19.04x3.14x12.88x1.29% 14.17B
28.29x4.42x16.08x0.92% 8.1B
20.41x3.08x12.63x0.63% 7.7B
263.61x0.83x10.92x-.--% 7.57B
21.94x4.39x12.8x0.78% 7.53B
Average 40.97x 2.39x 12.09x 1.41% 16.08B
Weighted average by Cap. 26.62x 2.25x 11.60x 2.05%

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