Valuation NEURONES

Stocks

Real-time Euronext Paris Other stock markets 20:37:07 06/08/2026 HKT			5-day change	1st Jan Change
38.80 ^EUR	-0.89%		+0.91%	-9.87%

08-05	Neurones posts strong growth
06-12	Euronext includes Maurel et Prom, Mersen in SBF 120, excludes Elior Group, Nexity	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	920.3	950.8	1,062	1,067	1,047	934.4	-	-
Change	-	3.32%	11.69%	0.47%	-1.89%	-10.73%	-	-
Enterprise Value (EV) ¹	655.7	679	771.5	747.4	710.1	602.9	570.6	533.4
Change	-	3.56%	13.62%	-3.13%	-4.99%	-15.09%	-5.36%	-6.52%
P/E	24.5x	21.6x	21.6x	20.3x	20.1x	16.8x	15.2x	13.8x
PBR	2.95x	2.87x	3x	2.82x	2.62x	2.26x	2.13x	1.99x
PEG	-	1.2x	1.9x	3.17x	-21.71x	1.91x	1.4x	1.38x
Capitalization / Revenue	1.59x	1.43x	1.43x	1.32x	1.22x	1.03x	0.98x	0.94x
EV / Revenue	1.13x	1.02x	1.04x	0.92x	0.83x	0.67x	0.6x	0.54x
EV / EBITDA	8.6x	7.59x	8.33x	7.82x	7.46x	5.93x	5.14x	4.42x
EV / EBIT	10.6x	9.31x	10.2x	9.59x	9.39x	7.41x	6.33x	5.38x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	1	1	1.2	1.3	1.4	1.5	1.6	1.7
Rate of return	2.63%	2.55%	2.74%	2.96%	3.25%	3.83%	4.09%	4.34%
EPS ²	1.55	1.82	2.03	2.16	2.14	2.328	2.576	2.833
Distribution rate	64.5%	54.9%	59.1%	60.2%	65.4%	64.4%	62.1%	60%
Net sales ¹	579.9	665.4	741.2	810.4	857.2	904.3	949.6	992.3
EBITDA ¹	76.28	89.44	92.61	95.58	95.14	101.6	111.1	120.7
EBIT ¹	61.6	72.9	75.9	77.9	75.6	81.39	90.21	99.23
Net income ¹	37.7	44.3	49.4	52.5	52.1	56.76	62.8	69.06
Net Debt ¹	-264.6	-271.8	-290.4	-319.5	-336.6	-331.5	-363.8	-401
Reference price ²	38.00	39.25	43.75	43.95	43.05	39.15	39.15	39.15
Nbr of stocks (in thousands)	24,218	24,224	24,272	24,274	24,313	23,867	-	-
Announcement Date	9/2/22	8/2/23	6/3/24	5/3/25	11/3/26	-	-	-

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
NEURONES	16.82x	0.67x	5.93x	3.83%	1.08B
IBM	23.41x	3.77x	13.18x	2.86%	222B
SNOWFLAKE INC.	-111.07x	17.66x	101.98x	-.--%	110B
ACCENTURE PLC	12.64x	1.4x	7.33x	3.8%	104B
TATA CONSULTANCY SERVICES LTD.	15.63x	2.86x	10.8x	5.26%	91.82B
RELX PLC	21.26x	5.54x	13.6x	2.68%	63.87B
INFOSYS LIMITED	15.38x	2.25x	9.53x	5.08%	50B
HCL TECHNOLOGIES LIMITED	18.39x	2.36x	11.32x	4.73%	38.42B
NEC CORPORATION	20.66x	1.52x	9.63x	0.92%	38.98B
FUJITSU LIMITED	19.65x	1.6x	9.8x	1.49%	38.35B
Average	5.28x	3.96x	19.31x	3.07%	75.91B
Weighted average by Cap.	0.23x	5.09x	24.27x	2.93%