Valuation AdVini

Stocks

Real-time Euronext Paris 16:02:34 29/10/2026 HKT			5-day change	1st Jan Change
15.70 ^EUR	0.00%		-0.63%	+18.05%

10-06	AdVini S.A. Reports Earnings Results for the Half Year Ended June 30, 2026	CI
04-28	AdVini restores operating profitability in 2025

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	73.25	72.27	58.95	46.55	50.12	58.92	-	-
Change	-	-1.35%	-18.42%	-21.03%	7.66%	17.55%	-	-
Enterprise Value (EV) ¹	236.6	244.2	252.9	222.2	216.9	222.9	216.9	208.9
Change	-	3.22%	3.56%	-12.14%	-2.36%	2.76%	-2.69%	-3.69%
P/E	18.2x	24.1x	-4.19x	205x	222x	41.3x	31.4x	24.2x
PBR	0.78x	0.75x	0.84x	0.68x	-	-	-	-
PEG	-	-0.9x	0x	-2x	-	0x	1x	0.8x
Capitalization / Revenue	0.26x	0.24x	0.21x	0.17x	0.19x	0.2x	0.19x	0.19x
EV / Revenue	0.84x	0.82x	0.88x	0.8x	0.8x	0.77x	0.72x	0.68x
EV / EBITDA	10.6x	10.9x	17.4x	12.1x	10.5x	10.6x	9.86x	9.08x
EV / EBIT	27.2x	25.2x	-128x	39x	23.6x	22.7x	19.9x	17.4x
EV / FCF	-	-	-	-	14x	37.8x	36.8x	24.9x
FCF Yield	-	-	-	-	7.15%	2.65%	2.72%	4.02%
Dividend per Share ²	0.5	0.35	-	-	-	-	-	-
Rate of return	2.62%	1.86%	-	-	-	-	-	-
EPS ²	1.05	0.78	-3.7	0.06	0.06	0.38	0.5	0.65
Distribution rate	47.6%	44.9%	-	-	-	-	-	-
Net sales ¹	280.2	297.8	286.8	277.6	270.1	290	303	306
EBITDA ¹	22.3	22.5	14.51	18.42	20.6	21	22	23
EBIT ¹	8.701	9.7	-1.981	5.7	9.2	9.8	10.9	12
Net income ¹	-	-	-	-	0.2	1.5	2	2.6
Net Debt ¹	163.3	171.9	193.9	175.6	166.8	164	158	150
Reference price ²	19.10	18.80	15.50	12.30	13.30	15.70	15.70	15.70
Nbr of stocks (in thousands)	3,835	3,844	3,803	3,785	3,768	3,753	-	-
Announcement Date	6/4/22	4/4/23	30/4/24	4/4/25	28/4/26	-	-	-

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.($)
ADVINI	41.32x	0.77x	10.62x	-	65.67M
KWEICHOW MOUTAI CO., LTD.	19.93x	8.54x	12.85x	3.89%	250B
DIAGEO PLC	14.61x	3.62x	10.72x	2.35%	51.45B
WULIANGYE YIBIN CO.,LTD.	21.13x	3.65x	10.28x	6.81%	42.15B
SHANXI XINGHUACUN FEN WINE FACTORY CO.,LTD.	13.99x	3.86x	9.65x	4.62%	20.42B
PERNOD RICARD	12.35x	2.89x	9.56x	7.09%	18.59B
LUZHOU LAOJIAO CO.,LTD	13.78x	4.27x	7.95x	6.53%	15.27B
BROWN-FORMAN CORPORATION	16.44x	3.77x	12.79x	3.42%	12.86B
UNITED SPIRITS LIMITED	44.31x	4.92x	26.69x	1.18%	9.15B
DAVIDE CAMPARI-MILANO N.V.	24.23x	3.15x	12.59x	1.63%	8.77B
Average	22.21x	3.94x	12.37x	4.17%	42.82B
Weighted average by Cap.	19.08x	6.51x	12.16x	4.14%