Valuation EUROAPI OTC Markets

Stocks

Market Closed - OTC Markets Other stock markets 02:58:08 16/06/2026 HKT			5-day change	1st Jan Change
1.510 ^USD	-2.58%		0.00%	-42.59%

06-04	Euroapi S.A. - Shareholder/Analyst Call
05-14	Airbus, Bastide, Euroapi, Invibes Advertising, Vinci... stocks to watch today in Paris

Data adjusted to current consolidation scope

Fiscal Period: December	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	1,302	543.9	274.4	216.1	125.3	-	-
Change	-	-58.23%	-49.55%	-21.22%	-42.04%	-	-
Enterprise Value (EV) ¹	1,348	734.9	270.5	167.7	83.61	120.2	127.1
Change	-	-45.5%	-63.2%	-37.98%	-50.16%	43.77%	5.77%
P/E	-86.6x	-2.84x	-2.09x	-1.02x	-1.65x	-3.11x	21.3x
PBR	1.17x	0.59x	0.28x	0.27x	0.17x	0.18x	0.17x
PEG	7.8x	-0x	0.1x	-0x	0x	0.1x	-0x
Capitalization / Revenue	1.33x	0.54x	0.3x	0.25x	0.16x	0.16x	0.16x
EV / Revenue	1.38x	0.73x	0.3x	0.2x	0.11x	0.15x	0.16x
EV / EBITDA	11.2x	7.89x	5.37x	2.53x	1.43x	1.71x	1.52x
EV / EBIT	28.5x	44x	-10.2x	-2.26x	-13x	72.7x	5.08x
EV / FCF	-11x	-5.75x	18.2x	3.35x	1.11x	4.01x	14.1x
FCF Yield	-9.09%	-17.4%	5.51%	29.8%	89.7%	25%	7.08%
Dividend per Share ²	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-
EPS ²	-0.16	-2.02	-1.38	-2.23	-0.7966	-0.423	0.0618
Distribution rate	-	-	-	-	-	-	-
Net sales ¹	976.6	1,013	911.9	848.2	760.5	781.6	804.9
EBITDA ¹	120	93.1	50.4	66.2	58.58	70.3	83.91
EBIT ¹	47.3	16.7	-26.4	-74.3	-6.433	1.652	25.02
Net income ¹	-15	-189.7	-130.6	-211.2	-75.7	-40.25	5.886
Net Debt ¹	46.3	191	-3.9	-48.4	-41.66	-5.063	1.872
Reference price ²	13.850	5.730	2.880	2.270	1.316	1.316	1.316
Nbr of stocks (in thousands)	94,010	94,913	95,263	95,214	95,188	-	-
Announcement Date	8/3/23	28/2/24	3/3/25	3/3/26	-	-	-

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.($)
ELI LILLY AND COMPANY	35.2x	12.84x	26.1x	0.57%	1,077B
JOHNSON & JOHNSON	27.22x	6.26x	17.02x	2.1%	613B
ABBVIE INC.	32.17x	7.47x	15.29x	2.73%	448B
ROCHE HOLDING AG	17.9x	4.45x	10.94x	2.98%	332B
ASTRAZENECA PLC	23.72x	4.94x	14x	1.76%	293B
NOVARTIS AG	21.69x	5.59x	13.51x	2.83%	286B
NOVO NORDISK A/S	14.19x	5.21x	10.72x	3.54%	215B
AMGEN INC.	23.3x	6.21x	10.84x	2.81%	193B
GILEAD SCIENCES, INC.	-45.82x	5.53x	30.47x	2.54%	159B
Average	16.62x	6.50x	16.54x	2.43%	401.79B
Weighted average by Cap.	24.44x	7.95x	18.32x	1.97%