Valuation Vicat

Equities

Market Closed - Euronext Paris Other stock markets 11:55:00 2026-01-23 am EST			After hours 02:25:11 pm
79.00 ^EUR	-1.00%		79.05	+0.06%

Jan. 08	Oddo BHF Raises Price Target on Vicat
Nov. 05	Vicat faces currency headwinds despite resilient organic growth in Q3 2025

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	1,519	1,591	1,038	1,458	1,630	3,554	3,554	-
Change	-	4.74%	-34.77%	40.49%	11.83%	117.98%	0%	-
Enterprise Value (EV) ¹	2,737	2,941	2,658	2,880	2,867	4,609	4,398	4,149
Change	-	7.48%	-9.65%	8.36%	-0.44%	60.73%	-4.57%	-5.66%
P/E ratio	9.9x	7.91x	6.74x	5.7x	6.02x	13.8x	11.8x	10.6x
PBR	0.71x	0.67x	0.4x	-	-	1.14x	1.07x	1x
PEG	-	0.3x	-0.3x	0.1x	1.05x	-2.63x	0.7x	0.9x
Capitalization / Revenue	0.54x	0.51x	0.28x	0.37x	0.42x	0.93x	0.89x	0.87x
EV / Revenue	0.98x	0.94x	0.73x	0.73x	0.74x	1.2x	1.1x	1.01x
EV / EBITDA	4.91x	4.75x	4.66x	3.89x	3.66x	6.01x	5.37x	4.95x
EV / EBIT	9.18x	8.17x	9.34x	6.66x	6.27x	10.4x	9.03x	8.27x
EV / FCF	13.1x	56.2x	-40.6x	10.3x	7.53x	16x	13.2x	11.3x
FCF Yield	7.63%	1.78%	-2.46%	9.7%	13.3%	6.27%	7.58%	8.89%
Dividend per Share ²	1.5	1.65	1.65	2	2	1.994	2.201	2.253
Rate of return	4.37%	4.58%	7.04%	6.09%	5.46%	2.5%	2.76%	2.82%
EPS ²	3.47	4.55	3.48	5.76	6.09	5.771	6.778	7.552
Distribution rate	43.2%	36.3%	47.4%	34.7%	32.8%	34.6%	32.5%	29.8%
Net sales ¹	2,805	3,123	3,642	3,937	3,884	3,837	3,982	4,104
EBITDA ¹	557	619.1	570.1	739.7	783	766.4	819.1	837.6
EBIT ¹	298	359.9	284.5	432.8	457	443.4	487.2	501.7
Net income ¹	156	204.2	156.1	258.4	273	250	268	293
Net Debt ¹	1,218	1,351	1,620	1,422	1,237	1,055	844	595.2
Reference price ²	34.35	36.00	23.45	32.85	36.65	79.80	79.80	79.80
Nbr of stocks (in thousands)	44,221	44,192	44,257	44,385	44,488	44,538	44,538	-
Announcement Date	2/15/21	2/15/22	2/14/23	2/13/24	2/18/25	-	-	-

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.($)
VICAT	13.83x	1.2x	6.01x	2.5%	4.18B
HOLCIM LTD	25.35x	2.95x	11.91x	2.11%	54.46B
ANHUI CONCH CEMENT COMPANY LIMITED	13.52x	0.87x	4x	3.63%	17.71B
JAMES HARDIE INDUSTRIES PLC	48.21x	3.85x	15.04x	-.--%	14.04B
SHREE CEMENT LIMITED	52.37x	4.53x	19.17x	0.49%	10.81B
BUZZI SPA	11.21x	1.8x	6.85x	1.51%	10.8B
DANGOTE CEMENT PLC	10.96x	2.88x	6.59x	8.23%	7.49B
EAGLE MATERIALS INC.	16.94x	3.75x	11x	0.45%	7.26B
HUAXIN BUILDING MATERIALS GROUP CO., LTD.	18.79x	1.76x	7.16x	2.08%	6.83B
TCC GROUP HOLDINGS CO., LTD.	81.07x	1.94x	8.97x	3.83%	6.09B
Average	29.22x	2.55x	9.67x	2.48%	13.97B
Weighted average by Cap.	27.70x	2.69x	10.52x	2.25%