|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 20.15 USD | -11.43% |
|
0.00% | -19.40% |
| 07-14 | French and Benelux stocks-Factors to watch | RE |
| 06-12 | Icade announces Annual dividend, payable on June 25, 2026 | CI |
Company Valuation: Icade
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 4,776 | 3,044 | 2,693 | 1,741 | 1,668 | 1,454 | - | - |
| Change | - | -36.26% | -11.54% | -35.33% | -4.21% | -12.86% | - | - |
| Enterprise Value (EV) 1 | 11,709 | 9,921 | 6,141 | 5,195 | 5,114 | 4,538 | 4,409 | 3,852 |
| Change | - | -15.28% | -38.1% | -15.41% | -1.55% | -11.27% | -2.84% | -12.64% |
| P/E | 11.8x | 56.4x | -2.15x | -6.31x | -13.6x | -9.25x | 18.8x | 6.25x |
| PBR | 0.71x | 0.46x | 0.54x | 0.4x | 0.43x | 0.38x | 0.38x | 0.37x |
| PEG | - | -0.7x | 0x | 0.1x | 0.2x | -0.3x | -0x | 0x |
| Capitalization / Revenue | 2.88x | 1.68x | 1.76x | 1.11x | 1.15x | 1.12x | 1.1x | 1.05x |
| EV / Revenue | 7.05x | 5.46x | 4.02x | 3.3x | 3.53x | 3.49x | 3.33x | 2.79x |
| EV / EBITDA | 18.7x | 15.3x | 21.7x | 21.7x | 17.5x | 15.9x | 15.8x | 13.4x |
| EV / EBIT | 14.6x | 25.9x | 22.7x | 18.7x | 17.4x | 15.6x | 15.4x | 14x |
| EV / FCF | -23.5x | -42.4x | 4.66x | 31.3x | 21.6x | 6.8x | 8.84x | 6.73x |
| FCF Yield | -4.25% | -2.36% | 21.5% | 3.2% | 4.63% | 14.7% | 11.3% | 14.8% |
| Dividend per Share 2 | 4.2 | 4.33 | 4.84 | 4.31 | 1.92 | 1.95 | 1.941 | 1.707 |
| Rate of return | 6.66% | 10.8% | 13.6% | 18.8% | 8.73% | 10.2% | 10.1% | 8.91% |
| EPS 2 | 5.328 | 0.7136 | -16.5 | -3.64 | -1.62 | -2.072 | 1.021 | 3.069 |
| Distribution rate | 78.8% | 607% | -29.3% | -118% | -119% | -94.1% | 190% | 55.6% |
| Net sales 1 | 1,661 | 1,816 | 1,528 | 1,572 | 1,450 | 1,300 | 1,324 | 1,380 |
| EBITDA 1 | 625.5 | 650.3 | 283 | 239 | 292.5 | 285.3 | 278.7 | 286.5 |
| EBIT 1 | 800.6 | 382.5 | 270.1 | 277.5 | 294.6 | 291 | 285.6 | 275.8 |
| Net income 1 | 400.1 | 54.1 | -1,250 | -275.9 | -123 | 12.2 | 149.2 | 233.3 |
| Net Debt 1 | 6,933 | 6,876 | 3,448 | 3,454 | 3,446 | 3,084 | 2,956 | 2,398 |
| Reference price 2 | 63.10 | 40.24 | 35.54 | 22.98 | 22.00 | 19.17 | 19.17 | 19.17 |
| Nbr of stocks (in thousands) | 75,691 | 75,652 | 75,770 | 75,778 | 75,825 | 75,826 | - | - |
| Announcement Date | 21/2/22 | 20/2/23 | 19/2/24 | 18/2/25 | 17/2/26 | - | - | - |
1EUR in Million2EUR
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 25.83x | 13.83x | 16.23x | 4.92% | 16.9B | |
| 25.54x | 15.15x | 16.69x | 3.83% | 7.21B | |
| 9x | 14.18x | 18.34x | 6% | 6.99B | |
| 14.61x | 14.9x | 15.97x | 4.96% | 6.65B | |
| 10.19x | 17.27x | 20.87x | 7.56% | 6.34B | |
| 10.88x | 15x | 16.09x | 6.74% | 6.08B | |
| 8.84x | 14.14x | 18.25x | 5.61% | 6.07B | |
| 11.78x | 11.32x | 12.9x | 5.53% | 4.79B | |
| Average | 14.58x | 14.47x | 16.92x | 5.65% | 7.63B | |
| Weighted average by Cap. | 16.74x | 14.45x | 16.91x | 5.49% |
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
- ICAD Stock
- CDMGF Stock
- Valuation Icade
Choose MarketScreener Select your edition
All financial news and data tailored to specific country editions
