|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 32.66 EUR | -0.67% |
|
+1.74% | +1.87% |
| May. 13 | Rubis, Q1 2026 Sales/ Trading Statement Call, May 05, 2026 | |
| May. 12 | Kenya Airways, Rubis Energy sign agreement for sustainable aviation fuel refinery | RE |
Company Valuation: Rubis
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 2,690 | 2,531 | 2,320 | 2,461 | 3,307 | 3,357 | - | - |
| Change | - | -5.89% | -8.35% | 6.11% | 34.34% | 1.52% | - | - |
| Enterprise Value (EV) 1 | 3,128 | 3,817 | 3,680 | 3,753 | 4,473 | 4,905 | 5,006 | 5,073 |
| Change | - | 22.05% | -3.6% | 2% | 19.16% | 9.66% | 2.06% | 1.34% |
| P/E | 9.18x | 9.65x | 6.58x | 7.24x | 10.8x | 10.2x | 9.77x | 9.31x |
| PBR | 1.03x | 0.93x | 0.88x | 0.87x | - | 1.14x | 1.1x | 1.05x |
| PEG | - | -0.9x | 0.2x | -2.06x | -1.11x | 1.38x | 2.19x | 1.87x |
| Capitalization / Revenue | 0.59x | 0.35x | 0.35x | 0.37x | 0.51x | 0.47x | 0.46x | 0.44x |
| EV / Revenue | 0.68x | 0.53x | 0.56x | 0.56x | 0.68x | 0.68x | 0.68x | 0.66x |
| EV / EBITDA | 5.88x | 5.7x | 4.61x | 5.21x | 6.04x | 6.42x | 6.27x | 6.15x |
| EV / EBIT | 7.98x | 7.5x | 5.92x | 7.45x | 9.19x | 9.5x | 9.44x | 9.23x |
| EV / FCF | 35.2x | 22.7x | 13.2x | 8.99x | 12.5x | 45.8x | 28.3x | 30.2x |
| FCF Yield | 2.84% | 4.41% | 7.59% | 11.1% | 8.02% | 2.19% | 3.53% | 3.31% |
| Dividend per Share 2 | 1.86 | 1.92 | 1.98 | 2.03 | 2.07 | 2.177 | 2.257 | 2.366 |
| Rate of return | 7.08% | 7.8% | 8.8% | 8.5% | 6.46% | 6.67% | 6.91% | 7.24% |
| EPS 2 | 2.86 | 2.55 | 3.42 | 3.3 | 2.98 | 3.201 | 3.344 | 3.51 |
| Distribution rate | 65% | 75.3% | 57.9% | 61.5% | 69.5% | 68% | 67.5% | 67.4% |
| Net sales 1 | 4,589 | 7,135 | 6,630 | 6,644 | 6,534 | 7,190 | 7,349 | 7,660 |
| EBITDA 1 | 532 | 669.5 | 797.9 | 721 | 740.8 | 764 | 798.4 | 825 |
| EBIT 1 | 392 | 509 | 621.4 | 503.8 | 486.5 | 516.1 | 530.3 | 549.6 |
| Net income 1 | 293 | 262.9 | 353.7 | 342.3 | 308.8 | 330.8 | 343.9 | 360.1 |
| Net Debt 1 | 438 | 1,286 | 1,360 | 1,292 | 1,166 | 1,548 | 1,649 | 1,716 |
| Reference price 2 | 26.26 | 24.60 | 22.50 | 23.88 | 32.06 | 32.66 | 32.66 | 32.66 |
| Nbr of stocks (in thousands) | 102,419 | 102,888 | 103,101 | 103,077 | 103,139 | 102,781 | - | - |
| Announcement Date | 3/10/22 | 3/16/23 | 3/7/24 | 3/13/25 | 3/12/26 | - | - | - |
1EUR in Million2EUR
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 10.27x | 0.69x | 6.45x | 6.62% | 3.86B | |
| 16.78x | 0.4x | 7.74x | 5.66% | 4.7B | |
| 14.86x | 0.19x | 6.52x | 3.82% | 4.62B | |
| 6.99x | 0.3x | 7.49x | 7.76% | 2.87B | |
| 14.12x | 0.06x | 6.25x | 2.46% | 1.86B | |
| 10.63x | 0.56x | 7.02x | 7.55% | 1.64B | |
| 3.54x | 0.4x | 4.35x | 4.82% | 1.39B | |
| Average | 11.03x | 0.37x | 6.55x | 5.53% | 2.99B | |
| Weighted average by Cap. | 12.22x | 0.37x | 6.79x | 5.53% |
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
- Stock Market
- Stocks
- RUI Stock
- Valuation Rubis
Select your edition
All financial news and data tailored to specific country editions
