|
Market Closed -
Euronext Paris
00:55:00 31/10/2026 HKT
|
5-day change | 1st Jan Change | ||
| 125.90 EUR | +0.16% |
|
+0.48% | +54.48% |
| 10-22 | French and Benelux stocks-Factors to watch | RE |
| 10-22 | Exail Technologies Lands Major Naval Navigation Systems Order | MT |
Company Valuation: Exail Technologies
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 283.5 | 341.7 | 328.1 | 295 | 1,383 | 2,136 | - | - |
| Change | - | 20.53% | -3.98% | -10.1% | 368.87% | 54.44% | - | - |
| Enterprise Value (EV) 1 | 383.7 | 650.6 | 602.2 | 552.9 | 1,380 | 2,689 | 2,822 | 2,748 |
| Change | - | 69.58% | -7.44% | -8.18% | 149.6% | 94.82% | 4.97% | -2.65% |
| P/E | 6.1x | -58.2x | 20.7x | -81x | 464x | 85.8x | 32.3x | 23.2x |
| PBR | 4.76x | 3.21x | 2.51x | 2.46x | 3.35x | 3.16x | 2.92x | 2.41x |
| PEG | - | 1x | -0x | 1x | -3x | 0x | 0x | 0.6x |
| Capitalization / Revenue | 1.59x | 1.9x | 1.02x | 0.79x | 2.89x | 3.75x | 2.9x | 2.45x |
| EV / Revenue | 2.15x | 3.62x | 1.87x | 1.48x | 2.88x | 4.72x | 3.82x | 3.16x |
| EV / EBITDA | 12.7x | 17.8x | 9.25x | 7.49x | 13.4x | 20x | 15.1x | 11.9x |
| EV / EBIT | 24.9x | 30.7x | 15.1x | 12.1x | 19.5x | 28.6x | 19.5x | 14.9x |
| EV / FCF | -10.3x | 22.2x | 25.3x | 9.62x | 21x | 56.8x | 42.9x | 28.5x |
| FCF Yield | -9.67% | 4.5% | 3.96% | 10.4% | 4.76% | 1.76% | 2.33% | 3.51% |
| Dividend per Share 2 | - | - | 0.27 | - | - | - | - | - |
| Rate of return | - | - | 1.4% | - | - | - | - | - |
| EPS 2 | 2.684 | -0.3431 | 0.9324 | -0.2142 | 0.1756 | 1.467 | 3.895 | 5.429 |
| Distribution rate | - | - | 29% | - | - | - | - | - |
| Net sales 1 | 178.3 | 179.8 | 322.8 | 373.1 | 478.5 | 569.7 | 737.9 | 870.7 |
| EBITDA 1 | 30.2 | 36.5 | 65.1 | 73.82 | 103.3 | 134.4 | 187.1 | 231 |
| EBIT 1 | 15.39 | 21.16 | 39.94 | 45.52 | 70.75 | 94 | 145 | 184.6 |
| Net income 1 | 46.21 | -5.869 | 15.89 | -3.641 | 2.98 | 25.02 | 71.08 | 100.1 |
| Net Debt 1 | 100.2 | 308.9 | 274 | 257.9 | -3.087 | 552.6 | 686.2 | 611.5 |
| Reference price 2 | 16.38 | 19.98 | 19.30 | 17.36 | 81.50 | 125.90 | 125.90 | 125.90 |
| Nbr of stocks (in thousands) | 17,309 | 17,104 | 17,002 | 16,994 | 16,972 | 16,968 | - | - |
| Announcement Date | 21/3/22 | 17/4/23 | 25/3/24 | 25/3/25 | 18/3/26 | - | - | - |
1EUR in Million2EUR
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 85.66x | 4.71x | 19.99x | -.--% | 2.38B | |
| 35.75x | 6.54x | 27.1x | 0.58% | 323B | |
| 31.31x | 3.04x | 17.52x | 1.42% | 269B | |
| 26.61x | 1.76x | 13.07x | 1.72% | 173B | |
| 21.02x | 1.99x | 14.43x | 2.18% | 149B | |
| 29.88x | 4.34x | 18.12x | 1.14% | 141B | |
| -126.06x | 1.65x | 43.72x | -.--% | 137B | |
| 27.99x | 3.05x | 13.82x | 1.48% | 129B | |
| 21.81x | 1.84x | 15.09x | 1.71% | 100B | |
| 18.86x | 2.01x | 14.16x | 1.73% | 79.89B | |
| Average | 17.28x | 3.09x | 19.70x | 1.2% | 150.37B | |
| Weighted average by Cap. | 14.76x | 3.40x | 20.55x | 1.23% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- EXA Stock
- Valuation Exail Technologies
Select your edition
All financial news and data tailored to specific country editions
