| Size & multiples | |||
| Market Cap | €1.37B | Enterprise Value | €1.55B |
| P/E (TTM) | 17.80× | PEG (trailing) | — |
| P/S | — | P/FCF | — |
| EV/EBITDA | 4.87× | EV/EBIT | 11.59× |
| EV/Sales | — | EV/FCF | — |
| FCF Yield | −8.46% | Buyback Yield | — |
| Owner Earnings (TTM) | €76.8M | Owner Earnings Yield | 5.62% |
| Shareholder Yield | — | ||
| Cost of capital & EVAmethodology → | |||
| Beta (5y monthly) | −0.09 | Risk-free (assumed) | 4.00% |
| Equity risk premium (assumed) | 5.00% | Cost of Equity | 3.56% |
| After-tax Cost of Debt | 4.24% | WACC | 3.86% |
| ROIC | 14.78% | EVA Spread (ROIC−WACC) | 10.92% |
| EVA | €85.0M | ||
FCF sits 251% below owner earnings — spending above maintenance (growth capex) or absorbing working capital, so FCF understates the steady-state cash the business throws off.
Flows latest annual · EPS TTM €1.09 · revenue TTM — · FCF TTM -€115.6M (in EUR)
Output of a disclosed model whose assumptions may be wrong — research information, not investment advice. See the Disclaimer.
Cheap vs Energy on EV/EBITDA; rich on P/E
P/E 51st · EV/EBITDA 22nd percentile in the Energy pool — placement read per multiple; the API emits no single blended figure, so none is shown.
Compared against all 184 Energy names we cover — one sector-wide pool, so the median skews toward smaller (often unprofitable) companies. Try the Size band for a cap-matched read.
| Metric | This (FY) | Peer median | IQR (25–75) | %ile |
|---|---|---|---|---|
| P/E | 17.8x | 17.4x | 10.4x–29.0x | 51 ↑rich |
| EV/EBITDA | 4.9x | 6.8x | 5.0x–9.2x | 22 ↓cheap |
| FCF Yield | -8.5% | 4.4% | -1.9%–8.6% | 18 ↓weak |
| Dividend Yield | 7.2% | 2.3% | 1.2%–3.5% | 89 ↑strong |
| Operating Margin | 22.6% | 7.5% | 0.6%–22.7% | 74 ↑strong |
| ROE | 12.9% | 6.7% | 0.1%–14.2% | 73 ↑strong |
