|
Market Closed -
Euronext Paris
00:55:00 29/10/2026 HKT
|
5-day change | 1st Jan Change | ||
| 47.80 EUR | +2.80% |
|
+2.14% | +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 | 227.1 | - | - |
| Change | - | 20.44% | -8.22% | 53.98% | -46.86% | 0.65% | - | - |
| Enterprise Value (EV) 1 | 292.6 | 405.2 | 365.3 | 475.1 | 303.8 | 279.9 | 262.8 | 244.3 |
| Change | - | 38.47% | -9.84% | 30.04% | -36.05% | -7.87% | -6.11% | -7.04% |
| P/E | 8.82x | 10.7x | 10.8x | 15x | 15.1x | 9.6x | 8.64x | 7.71x |
| PBR | 1.71x | 2.31x | 2.44x | 3.06x | 1.88x | 1.64x | 1.44x | 1.26x |
| 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 | 1.3x | 1.26x | 1.23x |
| EV / Revenue | 1.83x | 2.35x | 1.99x | 2.59x | 1.79x | 1.61x | 1.46x | 1.32x |
| EV / EBITDA | 5.54x | 7.99x | 6.85x | 8.75x | 8.1x | 6.03x | 5.31x | 4.58x |
| EV / EBIT | 7.62x | 11.9x | 9.64x | 11.9x | 13.4x | 8.38x | 7.2x | 6.06x |
| EV / FCF | 7x | 10.9x | 11.5x | 11.1x | 22.6x | 11.7x | 10.9x | 9.36x |
| FCF Yield | 14.3% | 9.19% | 8.7% | 8.99% | 4.42% | 8.54% | 9.13% | 10.7% |
| 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% | 2.93% | 3.35% | 3.66% |
| 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 | 47.80 | 47.80 | 47.80 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 9.34x | 1.57x | 5.9x | 3.01% | 246M | |
| 26.96x | 9.94x | 16.21x | 0.72% | 3,946B | |
| 128.17x | 56.68x | 92.27x | -.--% | 478B | |
| 19.65x | 5.66x | 9.86x | 1.53% | 396B | |
| 254.87x | 22.75x | 66.61x | -.--% | 329B | |
| 29.49x | 6.03x | 18.74x | 1.26% | 274B | |
| 2680.2x | 44.91x | 146.93x | -.--% | 275B | |
| 98.26x | 9.75x | 26.09x | -.--% | 160B | |
| 60.22x | 16.14x | 42.53x | -.--% | 136B | |
| 13.62x | 3.62x | 7.57x | -.--% | 96.66B | |
| Average | 332.08x | 17.71x | 43.27x | 0.65% | 608.95B | |
| Weighted average by Cap. | 169.06x | 15.46x | 31.21x | 0.63% |
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
