Valuation Verallia

Equities

Real-time Euronext Paris Other stock markets 03:44:23 2025-01-22 am EST			5-day change	1st Jan Change
25.18 ^EUR	0.00%		+11.71%	+3.71%

Nov. 13	Verallia: Invesco Ltd exceeds 10% of share capital	CF
Nov. 08	VERALLIA : Berenberg downgrades, no longer recommends buying	CF

Data adjusted to current consolidation scope

Fiscal Period: December	2019	2020	2021	2022	2023	2024	2025	2026
Capitalization ¹	3,583	3,581	3,607	3,699	4,079	2,965	2,965	-
Change	-	-0.04%	0.71%	2.57%	10.27%	-27.32%	0%	-
Enterprise Value (EV) ¹	5,173	4,860	4,875	5,105	5,444	4,732	4,589	4,480
Change	-	-6.06%	0.31%	4.72%	6.63%	-13.07%	-3.02%	-2.38%
P/E ratio	30.3x	17.4x	15.4x	10.8x	8.69x	10.7x	9.27x	8.6x
PBR	9.14x	6.52x	5x	3.7x	4.5x	3.14x	2.83x	2.53x
PEG	-	0.3x	0.8x	0.2x	0.2x	-0.3x	0.6x	1.09x
Capitalization / Revenue	1.39x	1.41x	1.35x	1.1x	1.04x	0.85x	0.84x	0.82x
EV / Revenue	2x	1.92x	1.82x	1.52x	1.39x	1.36x	1.31x	1.24x
EV / EBITDA	8.41x	7.77x	7.19x	5.9x	4.91x	5.62x	5.16x	4.68x
EV / EBIT	15.6x	13.9x	12.4x	9.14x	7.15x	9.29x	8.5x	7.41x
EV / FCF	19.7x	13.5x	12.7x	15.4x	12.4x	17.8x	15x	12x
FCF Yield	5.09%	7.39%	7.9%	6.51%	8.08%	5.63%	6.68%	8.31%
Dividend per Share ²	0.85	0.95	1.05	1.4	2.15	1.616	1.677	1.976
Rate of return	2.81%	3.27%	3.39%	4.42%	6.17%	6.42%	6.66%	7.85%
EPS ²	1	1.67	2.01	2.92	4.01	2.348	2.715	2.929
Distribution rate	85%	56.9%	52.2%	47.9%	53.6%	68.8%	61.8%	67.5%
Net sales ¹	2,586	2,536	2,674	3,352	3,904	3,486	3,511	3,625
EBITDA ¹	615.2	625.7	678.1	865.5	1,108	841.5	889.5	957.4
EBIT ¹	331.7	349.3	393.1	558.3	761.3	509.2	539.7	604.3
Net income ¹	115.6	202.1	242.6	342	470	271.7	309.1	354.5
Net Debt ¹	1,591	1,279	1,268	1,406	1,364	1,767	1,624	1,515
Reference price ²	30.26	29.05	30.96	31.68	34.86	25.18	25.18	25.18
Nbr of stocks (in thousands)	118,394	123,273	116,489	116,771	117,015	117,744	117,744	-
Announcement Date	2/20/20	2/24/21	2/16/22	2/15/23	2/14/24	-	-	-

¹EUR in Million²EUR

Estimates

Add to a list Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E ratio	EV / Sales	EV / EBITDA	Yield	Capi. ($)
VERALLIA	10.73x	1.36x	5.62x	+6.42%	3.08B
VIDRALA, S.A.	11.45x	2.16x	7.64x	+2.25%	3.28B
SHANDONG PHARMACEUTICAL GLASS CO.LTD	16.64x	2.41x	8.74x	+1.61%	2.23B
O-I GLASS, INC.	44.34x	0.89x	5.33x	-.--%	1.66B
ZIGNAGO VETRO S.P.A.	16.45x	1.77x	7.69x	+4.53%	906M
VETROPACK HOLDING AG	15.18x	0.84x	4.79x	+2.16%	541M
SHANDONG LINUO PHARMACEUTICAL PACKAGING CO., LTD.	28.17x	-	-	-	508M
Average	20.42x	1.57x	6.63x	+2.83%	1.74B
Weighted average by Cap.	17.92x	1.72x	6.86x	+3.08%