Valuation Vicat

Stocks

Market Closed - Euronext Paris 23:55:00 21/08/2026 HKT			5-day change	1st Jan Change
64.40 ^EUR	+0.31%		-1.38%	-15.26%

07-31	Vicat: Senegal drives the H1 upgrade
07-31	Vicat S.A., H1 2026 Earnings Call, Jul 30, 2026

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	2,868	-	-
Change	-	-34.77%	40.49%	11.83%	107.6%	-15.28%	-	-
Enterprise Value (EV) ¹	2,941	2,658	2,880	2,867	4,536	4,016	3,715	3,592
Change	-	-9.65%	8.36%	-0.44%	58.18%	-11.46%	-7.49%	-3.33%
P/E	7.91x	6.74x	5.7x	6.02x	12.4x	10.2x	8.89x	9.11x
PBR	0.67x	0.4x	-	-	1.15x	0.88x	0.84x	0.75x
PEG	-	-0.3x	0.1x	1.05x	18.88x	3.51x	0.6x	-3.74x
Capitalization / Revenue	0.51x	0.28x	0.37x	0.42x	0.88x	0.71x	0.69x	0.66x
EV / Revenue	0.94x	0.73x	0.73x	0.74x	1.18x	0.99x	0.89x	0.82x
EV / EBITDA	4.75x	4.66x	3.89x	3.66x	5.88x	5.02x	4.38x	4.01x
EV / EBIT	8.17x	9.34x	6.66x	6.27x	10.2x	8.65x	7.29x	6.64x
EV / FCF	56.2x	-40.6x	10.3x	7.53x	12.9x	18.3x	15.2x	13.5x
FCF Yield	1.78%	-2.46%	9.7%	13.3%	7.72%	5.48%	6.57%	7.42%
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%	3.38%	3.51%	3.11%
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	1,149	847.6	724
Reference price ²	36.00	23.45	32.85	36.65	76.00	64.40	64.40	64.40
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	10.21x	0.99x	5.02x	3.38%	3.35B
HOLCIM LTD	19.36x	2.63x	10.39x	2.66%	48.51B
JAMES HARDIE INDUSTRIES PLC	30.03x	3.76x	13.26x	-.--%	17.83B
ANHUI CONCH CEMENT COMPANY LIMITED	10.96x	0.5x	2.18x	4.69%	13.14B
DANGOTE CEMENT PLC	12.35x	3.36x	6.87x	6.03%	12.86B
SHREE CEMENT LIMITED	46.53x	3.58x	17.25x	0.64%	9.16B
BUZZI SPA	8.67x	1.26x	4.9x	1.9%	8.21B
BUA CEMENT PLC	23.41x	7.68x	14.26x	4.11%	7.94B
EAGLE MATERIALS INC.	16.31x	3.41x	10.96x	0.48%	6.35B
HUAXIN BUILDING MATERIALS GROUP CO., LTD.	13.84x	1.4x	5.43x	2.56%	6B
Average	19.17x	2.86x	9.05x	2.65%	13.34B
Weighted average by Cap.	20.11x	2.86x	9.66x	2.64%