Valuation NEURONES

Stocks

Market Closed - Euronext Paris Other stock markets 23:55:00 19/06/2026 HKT			5-day change	1st Jan Change
34.70 ^EUR	+1.17%		-1.28%	-19.40%

06-12	Euronext includes Maurel et Prom, Mersen in SBF 120, excludes Elior Group, Nexity	RE
05-07	The Rally Spreads

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	818.6	-	-
Change	-	3.32%	11.69%	0.47%	-1.89%	-21.79%	-	-
Enterprise Value (EV) ¹	655.7	679	771.5	747.4	710.1	487.2	454.9	417.7
Change	-	3.56%	13.62%	-3.13%	-4.99%	-31.39%	-6.63%	-8.18%
P/E	24.5x	21.6x	21.6x	20.3x	20.1x	14.7x	13.3x	12.1x
PBR	2.95x	2.87x	3x	2.82x	2.62x	1.98x	1.86x	1.75x
PEG	-	1.2x	1.9x	3.17x	-21.71x	1.67x	1.3x	1.21x
Capitalization / Revenue	1.59x	1.43x	1.43x	1.32x	1.22x	0.91x	0.86x	0.82x
EV / Revenue	1.13x	1.02x	1.04x	0.92x	0.83x	0.54x	0.48x	0.42x
EV / EBITDA	8.6x	7.59x	8.33x	7.82x	7.46x	4.79x	4.1x	3.46x
EV / EBIT	10.6x	9.31x	10.2x	9.59x	9.39x	5.99x	5.04x	4.21x
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%	4.37%	4.66%	4.96%
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	34.30	34.30	34.30
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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
NEURONES	14.73x	0.54x	4.79x	4.37%	940M
IBM	24.22x	3.98x	13.91x	2.71%	234B
TATA CONSULTANCY SERVICES LTD.	14.13x	2.59x	9.53x	5.87%	84.58B
SNOWFLAKE INC.	-81.36x	12.81x	74.17x	-.--%	80.51B
ACCENTURE PLC	9.48x	0.98x	5.18x	5.09%	78.57B
RELX PLC	18.46x	4.87x	12.04x	3.08%	54.76B
INFOSYS LIMITED	14.64x	2.15x	9x	5.29%	48.42B
FUJITSU LIMITED	13.26x	1.52x	10.42x	1.22%	36.03B
HCL TECHNOLOGIES LIMITED	15.83x	2.01x	9.48x	5.46%	33.35B
NEC CORPORATION	21.3x	1.44x	10.28x	0.82%	32.73B
Average	6.47x	3.29x	15.88x	3.39%	68.4B
Weighted average by Cap.	6.57x	4.09x	18.37x	3.24%