Valuation Rubis

Stocks

Market Closed - Euronext Paris 11:55:00 2026-10-20 am EDT			5-day change	1st Jan Change
35.34 ^EUR	-2.54%		+0.97%	+10.23%

Oct. 19	Global markets live: Eli Lilly, Tesla, KKR, Rheinmetall…
Oct. 19	Rubis: Conversion to a Public Limited Company Revives the Stock's Speculative Appeal

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	3,653	-	-
Change	-	-5.89%	-8.35%	6.11%	34.34%	10.46%	-	-
Enterprise Value (EV) ¹	3,128	3,817	3,680	3,753	4,473	5,197	5,227	5,237
Change	-	22.05%	-3.6%	2%	19.16%	16.19%	0.59%	0.17%
P/E	9.18x	9.65x	6.58x	7.24x	10.8x	10.5x	10.1x	9.64x
PBR	1.03x	0.93x	0.88x	0.87x	-	1.22x	1.17x	1.12x
PEG	-	-0.9x	0.2x	-2.06x	-1.11x	0.8x	2.18x	2.25x
Capitalization / Revenue	0.59x	0.35x	0.35x	0.37x	0.51x	0.46x	0.47x	0.45x
EV / Revenue	0.68x	0.53x	0.56x	0.56x	0.68x	0.66x	0.68x	0.65x
EV / EBITDA	5.88x	5.7x	4.61x	5.21x	6.04x	6.58x	6.34x	6.13x
EV / EBIT	7.98x	7.5x	5.92x	7.45x	9.19x	9.49x	9.37x	9.05x
EV / FCF	35.2x	22.7x	13.2x	8.99x	12.5x	38x	18.8x	18.7x
FCF Yield	2.84%	4.41%	7.59%	11.1%	8.02%	2.63%	5.31%	5.35%
Dividend per Share ²	1.86	1.92	1.98	2.03	2.07	2.165	2.251	2.358
Rate of return	7.08%	7.8%	8.8%	8.5%	6.46%	6.13%	6.37%	6.67%
EPS ²	2.86	2.55	3.42	3.3	2.98	3.36	3.515	3.666
Distribution rate	65%	75.3%	57.9%	61.5%	69.5%	64.4%	64%	64.3%
Net sales ¹	4,589	7,135	6,630	6,644	6,534	7,874	7,704	8,104
EBITDA ¹	532	669.5	797.9	721	740.8	790.1	824.9	853.7
EBIT ¹	392	509	621.4	503.8	486.5	547.8	557.6	578.9
Net income ¹	293	262.9	353.7	342.3	308.8	345.4	361.6	375.6
Net Debt ¹	438	1,286	1,360	1,292	1,166	1,544	1,575	1,584
Reference price ²	26.26	24.60	22.50	23.88	32.06	35.34	35.34	35.34
Nbr of stocks (in thousands)	102,419	102,888	103,101	103,077	103,139	103,356	-	-
Announcement Date	3/10/22	3/16/23	3/7/24	3/13/25	3/12/26	-	-	-

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.($)
RUBIS	10.79x	0.67x	6.7x	5.97%	4.2B
EXXONMOBIL HOLDINGS CORPORATION	13.65x	1.77x	7.35x	2.33%	733B
RELIANCE INDUSTRIES LTD	18.63x	1.55x	9.06x	0.49%	172B
MARATHON PETROLEUM CORPORATION	7.3x	0.9x	5.12x	0.86%	133B
BP PLC	6.9x	0.62x	2.66x	4.15%	127B
VALERO ENERGY CORPORATION	8.01x	0.78x	5.3x	1.11%	125B
PHILLIPS 66	8.84x	0.75x	6.5x	1.75%	116B
CHINA PETROLEUM & CHEMICAL CORPORATION	10.64x	0.37x	5.57x	6.66%	92.98B
SUNCOR ENERGY INC.	8.89x	2.03x	5.05x	2.18%	91.85B
IMPERIAL OIL LIMITED	12.07x	1.55x	7.86x	1.8%	65.5B
Average	10.57x	1.10x	6.12x	2.73%	165.98B
Weighted average by Cap.	11.88x	1.37x	6.57x	2.25%