Valuation Cegedim

Stocks

Market Closed - Euronext Paris Other stock markets 23:55:00 07/08/2026 HKT			After hours 01:58:40
10.58 ^EUR	-0.38%		10.57	-0.09%

07-24	Cegedim SA Reports Unaudited Consolidated Revenue Results for the Second Quarter and First Half Ended June 30, 2026	CI
06-10	TP ICAP initiates coverage of Cegedim with a 'buy' rating

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	331.1	198.9	243.6	174.8	186.6	145.8	-	-
Change	-	-39.93%	22.47%	-28.22%	6.71%	-21.84%	-	-
Enterprise Value (EV) ¹	582.4	427.9	482.1	359.3	418.8	308	279.6	248.1
Change	-	-26.53%	12.65%	-25.46%	16.55%	-26.47%	-9.22%	-11.25%
P/E	12.6x	14.6x	-35.7x	-11.6x	19.4x	6.96x	5.31x	4.58x
PBR	1.43x	0.7x	0.83x	0.62x	0.66x	0.5x	0.47x	0.43x
PEG	-	-0.3x	0x	-0x	-0x	0x	0.2x	0.3x
Capitalization / Revenue	0.63x	0.36x	0.4x	0.27x	0.29x	0.22x	0.21x	0.21x
EV / Revenue	1.11x	0.77x	0.78x	0.55x	0.65x	0.47x	0.41x	0.35x
EV / EBITDA	5.56x	4.45x	4.43x	2.91x	3.4x	2.18x	1.84x	1.56x
EV / EBIT	14.6x	16.7x	15.2x	9.1x	11x	5.91x	4.71x	3.88x
EV / FCF	24.1x	41.4x	21.5x	30.1x	8.07x	13.3x	10x	8.03x
FCF Yield	4.15%	2.42%	4.65%	3.32%	12.4%	7.5%	10%	12.5%
Dividend per Share ²	0.5	-	-	-	-	-	-	-
Rate of return	2.08%	-	-	-	-	-	-	-
EPS ²	1.9	1	-0.5	-1.1	0.7	1.525	2	2.32
Distribution rate	26.3%	-	-	-	-	-	-	-
Net sales ¹	524.7	555.6	616	654.5	649.2	659.6	684	706.6
EBITDA ¹	104.7	96.2	108.8	123.6	123.3	141	152	159
EBIT ¹	39.9	25.67	31.67	39.48	38.09	52.15	59.35	63.9
Net income ¹	26.22	13.62	-7.407	-14.71	9.398	21.3	28	32.3
Net Debt ¹	251.3	229	238.5	184.5	232.3	162.2	133.8	102.3
Reference price ²	24.00	14.56	17.86	12.75	13.55	10.62	10.62	10.62
Nbr of stocks (in thousands)	13,796	13,660	13,638	13,712	13,768	13,731	-	-
Announcement Date	24/3/22	23/3/23	27/3/24	27/3/25	26/3/26	-	-	-

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
CEGEDIM	6.96x	0.47x	2.18x	-.--%	168M
ORACLE CORPORATION	22.29x	6.12x	10.93x	1.43%	413B
SAP SE	24.27x	4.85x	15.18x	1.56%	227B
SERVICENOW, INC.	75.96x	7.38x	19.75x	-.--%	121B
CONSTELLATION SOFTWARE INC.	38.42x	3.65x	13.19x	0.17%	48.52B
STRATEGY INC	-615.31x	80.91x	695.02x	-.--%	37.21B
FAIR ISAAC CORPORATION	27.34x	10.85x	17.7x	-.--%	22.29B
TOAST, INC.	37.14x	2.4x	21.89x	-.--%	20.07B
TRIMBLE, INC.	25.93x	3.71x	12.51x	-	13.65B
GUIDEWIRE SOFTWARE, INC.	91.49x	8.71x	37.37x	-.--%	13.32B
Average	-26.55x	12.90x	84.57x	0.35%	91.72B
Weighted average by Cap.	6.37x	8.91x	41.83x	1.06%