|
Real-time
Euronext Paris
00:35:01 30/10/2026 HKT
|
5-day change | 1st Jan Change | ||
| 13.90 EUR | -3.20% |
|
+0.58% | -29.44% |
Company Valuation: TFF Group
Data adjusted to current consolidation scope
| Fiscal Period: April | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 641.7 | 895.4 | 925.7 | 453.1 | 345.6 | 311.3 | - | - |
| Change | - | 39.53% | 3.39% | -51.05% | -23.73% | -9.91% | - | - |
| Enterprise Value (EV) 1 | 778.6 | 1,080 | 1,192 | 767.1 | 630.8 | 538.3 | 492 | 462.6 |
| Change | - | 38.65% | 10.45% | -35.66% | -17.77% | -14.66% | -8.6% | -5.97% |
| P/E | 17.9x | 16.9x | 16.4x | 14.7x | 38.9x | 47.6x | 20.3x | 13x |
| PBR | 1.57x | 2.02x | 1.89x | 0.93x | - | 0.65x | 0.64x | 0.61x |
| PEG | - | 0.4x | 2.5x | -0.3x | -0.5x | -1.8x | 0x | 0.2x |
| Capitalization / Revenue | 2.12x | 2.04x | 1.9x | 1.07x | 1.1x | 1.22x | 1.09x | 0.99x |
| EV / Revenue | 2.57x | 2.45x | 2.45x | 1.8x | 2.02x | 2.11x | 1.72x | 1.47x |
| EV / EBITDA | 15.6x | 11.6x | 11.1x | 9.47x | 13.1x | 14.5x | 10.2x | 7.76x |
| EV / EBIT | 20.3x | 13.6x | 13x | 12.7x | 22.2x | 29.4x | 16.9x | 11.4x |
| EV / FCF | 46.9x | -37x | -21.4x | -43.8x | 10.7x | 7.89x | 10.8x | 11.6x |
| FCF Yield | 2.13% | -2.7% | -4.67% | -2.29% | 9.37% | 12.7% | 9.24% | 8.65% |
| Dividend per Share 2 | 0.4 | 0.4 | 0.6 | 0.5 | 0.4 | 0.2422 | 0.2792 | 0.3366 |
| Rate of return | 1.35% | 0.97% | 1.41% | 2.39% | 2.51% | 1.69% | 1.94% | 2.34% |
| EPS 2 | 1.65 | 2.44 | 2.6 | 1.42 | 0.41 | 0.3017 | 0.7068 | 1.101 |
| Distribution rate | 24.2% | 16.4% | 23.1% | 35.2% | 97.6% | 80.3% | 39.5% | 30.6% |
| Net sales 1 | 302.6 | 439.8 | 486.6 | 425.4 | 312.7 | 254.7 | 285.9 | 315.6 |
| EBITDA 1 | 50.03 | 92.99 | 107.4 | 80.97 | 48.2 | 37.15 | 48.16 | 59.58 |
| EBIT 1 | 38.34 | 79.13 | 91.76 | 60.49 | 28.45 | 18.29 | 29.04 | 40.5 |
| Net income 1 | 35.86 | 52.82 | 56.45 | 30.71 | 8.804 | 11.25 | 16.98 | 26.6 |
| Net Debt 1 | 136.9 | 184.2 | 266.6 | 314 | 285.2 | 227 | 180.7 | 151.3 |
| Reference price 2 | 29.60 | 41.30 | 42.70 | 20.90 | 15.94 | 14.36 | 14.36 | 14.36 |
| Nbr of stocks (in thousands) | 21,680 | 21,680 | 21,680 | 21,680 | 21,680 | 21,680 | - | - |
| Announcement Date | 13/7/22 | 12/7/23 | 8/7/24 | 9/7/25 | 9/7/26 | - | - | - |
1EUR in Million2EUR
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 47.6x | 2.11x | 14.49x | 1.69% | 347M | |
| 15.25x | 1.41x | 8.64x | 5.69% | 21.09B | |
| 19.99x | 3.13x | 8.83x | 3.07% | 19.63B | |
| 18.13x | 1.5x | 10.33x | 1.26% | 16.75B | |
| 19x | 1.83x | 11.19x | 2.18% | 13.69B | |
| 15.85x | 1.25x | 8.28x | 1.2% | 12.42B | |
| 18.81x | 2.23x | 10.59x | 1.49% | 11.78B | |
| 27.36x | 1.07x | 8x | 2.89% | 8.53B | |
| 23.93x | 2.24x | 10.8x | 1.53% | 8.09B | |
| Average | 22.88x | 1.87x | 10.13x | 2.33% | 12.48B | |
| Weighted average by Cap. | 19.05x | 1.88x | 9.53x | 2.68% |
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
- TFF Stock
- Valuation TFF Group
Select your edition
All financial news and data tailored to specific country editions
