Valuation Cegedim

Stocks

Market Closed - Euronext Paris Other stock markets 23:55:00 10/07/2026 HKT			5-day change	1st Jan Change
10.46 ^EUR	0.00%		-0.76%	-22.80%

06-10	TP ICAP initiates coverage of Cegedim with a 'buy' rating
05-28	Cegedim Business Services secures renewal of accreditation and certification

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	143.6	-	-
Change	-	-39.93%	22.47%	-28.22%	6.71%	-23.01%	-	-
Enterprise Value (EV) ¹	582.4	427.9	482.1	359.3	418.8	321.8	293.4	252.2
Change	-	-26.53%	12.65%	-25.46%	16.55%	-23.17%	-8.83%	-14.04%
P/E	12.6x	14.6x	-35.7x	-11.6x	19.4x	7.12x	4.74x	4.45x
PBR	1.43x	0.7x	0.83x	0.62x	0.66x	0.49x	0.45x	0.42x
PEG	-	-0.3x	0x	-0x	-0x	0x	0.1x	0.67x
Capitalization / Revenue	0.63x	0.36x	0.4x	0.27x	0.29x	0.22x	0.21x	0.2x
EV / Revenue	1.11x	0.77x	0.78x	0.55x	0.65x	0.49x	0.43x	0.36x
EV / EBITDA	5.56x	4.45x	4.43x	2.91x	3.4x	2.3x	1.98x	1.63x
EV / EBIT	14.6x	16.7x	15.2x	9.1x	11x	6.24x	5.14x	4.12x
EV / FCF	24.1x	41.4x	21.5x	30.1x	8.07x	13.5x	10.3x	8.07x
FCF Yield	4.15%	2.42%	4.65%	3.32%	12.4%	7.4%	9.7%	12.4%
Dividend per Share ²	0.5	-	-	-	-	-	-	0.4419
Rate of return	2.08%	-	-	-	-	-	-	4.22%
EPS ²	1.9	1	-0.5	-1.1	0.7	1.469	2.207	2.353
Distribution rate	26.3%	-	-	-	-	-	-	18.8%
Net sales ¹	524.7	555.6	616	654.5	649.2	660.4	681.2	703
EBITDA ¹	104.7	96.2	108.8	123.6	123.3	139.8	148.5	154.9
EBIT ¹	39.9	25.67	31.67	39.48	38.09	51.54	57.13	61.15
Net income ¹	26.22	13.62	-7.407	-14.71	9.398	21.25	30.58	32.58
Net Debt ¹	251.3	229	238.5	184.5	232.3	178.2	149.8	108.5
Reference price ²	24.00	14.56	17.86	12.75	13.55	10.46	10.46	10.46
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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
CEGEDIM	7.12x	0.49x	2.3x	-.--%	164M
ORACLE CORPORATION	22.01x	6.03x	10.64x	1.44%	405B
SAP SE	19.24x	3.95x	12.33x	1.95%	184B
SERVICENOW, INC.	53.56x	6.42x	17.66x	-.--%	111B
CONSTELLATION SOFTWARE INC.	33.39x	3.17x	11.41x	0.2%	42B
STRATEGY INC	6.33x	78.87x	668.02x	-.--%	33.28B
FAIR ISAAC CORPORATION	33x	12.81x	20.87x	-.--%	29.01B
TOAST, INC.	33.08x	2.01x	18.37x	-.--%	17B
TRIMBLE, INC.	23.51x	3.36x	11.33x	-	12.31B
GUIDEWIRE SOFTWARE, INC.	77.12x	7.37x	31.58x	-.--%	11.33B
Average	30.84x	12.45x	80.45x	0.4%	84.49B
Weighted average by Cap.	26.86x	8.48x	38.65x	1.14%