|
Real-time
Euronext Paris
16:42:50 30/10/2026 HKT
|
5-day change | 1st Jan Change | ||
| 47.80 EUR | -0.62% |
|
+3.91% | +4.37% |
| 10-28 | Linedata accelerates growth in the third quarter of 2026 |  |
| 09-11 | Euronext includes Genfit, Inventiva in SBF120 index; Interparfums, Verallia excluded | RE |
Company Valuation: Linedata Services
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 249.4 | 300.4 | 275.7 | 424.6 | 225.6 | 228.5 | - | - |
| Change | - | 20.44% | -8.22% | 53.98% | -46.86% | 1.28% | - | - |
| Enterprise Value (EV) 1 | 292.6 | 405.2 | 365.3 | 475.1 | 303.8 | 281.3 | 264.2 | 245.7 |
| Change | - | 38.47% | -9.84% | 30.04% | -36.05% | -7.4% | -6.08% | -7% |
| P/E | 8.82x | 10.7x | 10.8x | 15x | 15.1x | 9.66x | 8.7x | 7.76x |
| PBR | 1.71x | 2.31x | 2.44x | 3.06x | 1.88x | 1.65x | 1.45x | 1.27x |
| PEG | - | -3.94x | 0.6x | 1.4x | -0.3x | 0.2x | 0.8x | 0.6x |
| Capitalization / Revenue | 1.56x | 1.74x | 1.5x | 2.31x | 1.33x | 1.31x | 1.27x | 1.24x |
| EV / Revenue | 1.83x | 2.35x | 1.99x | 2.59x | 1.79x | 1.62x | 1.47x | 1.33x |
| EV / EBITDA | 5.54x | 7.99x | 6.85x | 8.75x | 8.1x | 6.06x | 5.34x | 4.61x |
| EV / EBIT | 7.62x | 11.9x | 9.64x | 11.9x | 13.4x | 8.42x | 7.24x | 6.1x |
| EV / FCF | 7x | 10.9x | 11.5x | 11.1x | 22.6x | 11.8x | 11x | 9.41x |
| FCF Yield | 14.3% | 9.19% | 8.7% | 8.99% | 4.42% | 8.5% | 9.08% | 10.6% |
| Dividend per Share 2 | 1.6 | 1.75 | 1.75 | 1.75 | 1.2 | 1.4 | 1.6 | 1.75 |
| Rate of return | 4.1% | 3.8% | 3.15% | 2.04% | 2.62% | 2.91% | 3.33% | 3.64% |
| EPS 2 | 4.42 | 4.3 | 5.14 | 5.69 | 3.04 | 4.98 | 5.53 | 6.2 |
| Distribution rate | 36.2% | 40.7% | 34% | 30.8% | 39.5% | 28.1% | 28.9% | 28.2% |
| Net sales 1 | 160.2 | 172.7 | 183.3 | 183.7 | 169.6 | 174.1 | 180 | 184.4 |
| EBITDA 1 | 52.8 | 50.7 | 53.3 | 54.3 | 37.5 | 46.4 | 49.5 | 53.3 |
| EBIT 1 | 38.4 | 34.1 | 37.9 | 39.9 | 22.6 | 33.4 | 36.5 | 40.3 |
| Net income 1 | 28.3 | 26.5 | 25.5 | 28.1 | 14.7 | 23.6 | 26.2 | 29.4 |
| Net Debt 1 | 43.2 | 104.8 | 89.6 | 50.5 | 78.18 | 52.8 | 35.7 | 17.2 |
| Reference price 2 | 39.00 | 46.10 | 55.60 | 85.60 | 45.80 | 48.10 | 48.10 | 48.10 |
| Nbr of stocks (in thousands) | 6,396 | 6,516 | 4,959 | 4,960 | 4,926 | 4,750 | - | - |
| Announcement Date | 14/2/22 | 13/2/23 | 13/2/24 | 13/2/25 | 11/2/26 | - | - | - |
1EUR in Million2EUR
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 9.66x | 1.62x | 6.06x | 2.91% | 255M | |
| 26.66x | 9.93x | 16.07x | 0.73% | 3,937B | |
| 126.4x | 55.99x | 91.27x | -.--% | 472B | |
| 20.92x | 5.96x | 10.36x | 1.43% | 423B | |
| 241.46x | 21.55x | 63.1x | -.--% | 312B | |
| 2611.5x | 43.74x | 143.09x | -.--% | 268B | |
| 28.9x | 5.91x | 18.36x | 1.29% | 269B | |
| 74.96x | 6.92x | 18.48x | -.--% | 114B | |
| 43.13x | 11.92x | 30.6x | -.--% | 102B | |
| 486.47x | 20.33x | 80.41x | -.--% | 95.46B | |
| Average | 367.00x | 18.39x | 47.78x | 0.64% | 599.24B | |
| Weighted average by Cap. | 169.49x | 15.36x | 31.14x | 0.64% |
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
- LIN Stock
- Valuation Linedata Services
Select your edition
All financial news and data tailored to specific country editions
