Valuation Vicat

Stocks

Market Closed - Euronext Paris 23:55:00 18/09/2026 HKT			5-day change	1st Jan Change
58.80 ^EUR	-2.00%		-5.01%	-22.63%

09-03	Derichebourg Environnement, Vicat JV to Invest EUR7 Million in New Solid Recovered Fuel Facility in France	MT
09-03	Derichebourg Environnement And Vicat Strengthen Cooperation To Support Industrial Decarbonisation And The Circular Economy Through Their VALèreCO Joint Venture	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	1,591	1,038	1,458	1,630	3,385	2,618	-	-
Change	-	-34.77%	40.49%	11.83%	107.6%	-22.65%	-	-
Enterprise Value (EV) ¹	2,941	2,658	2,880	2,867	4,536	3,631	3,466	3,342
Change	-	-9.65%	8.36%	-0.44%	58.18%	-19.95%	-4.55%	-3.57%
P/E	7.91x	6.74x	5.7x	6.02x	12.4x	9.32x	8.11x	8.32x
PBR	0.67x	0.4x	-	-	1.15x	0.8x	0.77x	0.69x
PEG	-	-0.3x	0.1x	1.05x	18.88x	3.21x	0.5x	-3.42x
Capitalization / Revenue	0.51x	0.28x	0.37x	0.42x	0.88x	0.65x	0.63x	0.6x
EV / Revenue	0.94x	0.73x	0.73x	0.74x	1.18x	0.9x	0.83x	0.77x
EV / EBITDA	4.75x	4.66x	3.89x	3.66x	5.88x	4.54x	4.09x	3.73x
EV / EBIT	8.17x	9.34x	6.66x	6.27x	10.2x	7.82x	6.8x	6.18x
EV / FCF	56.2x	-40.6x	10.3x	7.53x	12.9x	16.5x	14.2x	12.5x
FCF Yield	1.78%	-2.46%	9.7%	13.3%	7.72%	6.06%	7.04%	7.97%
Dividend per Share ²	1.65	1.65	2	2	2	2.178	2.259	2
Rate of return	4.58%	7.04%	6.09%	5.46%	2.63%	3.7%	3.84%	3.4%
EPS ²	4.55	3.48	5.76	6.09	6.13	6.308	7.246	7.07
Distribution rate	36.3%	47.4%	34.7%	32.8%	32.6%	34.5%	31.2%	28.3%
Net sales ¹	3,123	3,642	3,937	3,884	3,854	4,056	4,153	4,359
EBITDA ¹	619.1	570.1	739.7	783	771	799.5	847.5	895.1
EBIT ¹	359.9	284.5	432.8	457	445	464.4	509.5	541.2
Net income ¹	204.2	156.1	258.4	273	275	255	311.8	308
Net Debt ¹	1,351	1,620	1,422	1,237	1,151	1,013	847.6	724
Reference price ²	36.00	23.45	32.85	36.65	76.00	58.80	58.80	58.80
Nbr of stocks (in thousands)	44,192	44,257	44,385	44,488	44,538	44,527	-	-
Announcement Date	15/2/22	14/2/23	13/2/24	18/2/25	16/2/26	-	-	-

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.($)
VICAT	9.51x	0.91x	4.61x	3.63%	3.07B
HOLCIM LTD	18.64x	2.56x	10.12x	2.75%	45.79B
JAMES HARDIE INDUSTRIES PLC	25.32x	3.41x	12.04x	-.--%	15.47B
DANGOTE CEMENT PLC	12.64x	3.42x	6.98x	5.89%	13.03B
ANHUI CONCH CEMENT COMPANY LIMITED	13.6x	0.59x	2.74x	4.59%	12.68B
SHREE CEMENT LIMITED	42.35x	3.2x	15.47x	0.71%	8.27B
BUZZI SPA	8.32x	1.2x	4.68x	1.99%	7.75B
BUA CEMENT PLC	22x	7.23x	13.43x	4.38%	7.57B
HUAXIN BUILDING MATERIALS GROUP CO., LTD.	13.47x	1.46x	5.48x	3.02%	6.33B
TCC GROUP HOLDINGS CO., LTD.	26.29x	1.38x	6.74x	2.13%	5.76B
Average	19.22x	2.54x	8.23x	2.91%	12.57B
Weighted average by Cap.	19.33x	2.64x	8.98x	2.84%