Burelle S.A. (BUR.PA) Valuation

Valuation

Model-based estimates, not advice. The DCF is the discounted-cash-flow value per share; compare it with the price, not as a target.

DCF fair value

+880.9%

€3,207.43

vs €327.00 price

Levered DCF

€3,371.61

After debt service

Piotroski score

5 / 9

Average

Altman Z-score

1.49

Distress zone

Rating

A-

Overall 4 / 5

Ratios by fiscal year

Margins and yields are shares of revenue, equity or price; multiples are ×.

Metric	FY2025	FY2024	FY2023	FY2022	FY2021	FY2020	FY2019	FY2018
P/E	6.04×	4.85×	6.25×	6.57×	12.72×	-12.04×	9.08×	4.41×
P/B	0.69×	0.34×	0.45×	0.56×	0.75×	0.98×	0.92×	0.97×
P/S	0.12×	0.05×	0.07×	0.1×	0.16×	0.2×	0.17×	0.19×
EV / EBITDA	3.58×	2.64×	2.82×	4.47×	4.16×	25.4×	3.35×	2.2×
Gross margin	9.7%	11.1%	11.2%	10.9%	11.2%	9.0%	11.7%	14.8%
Operating margin	2.5%	4.2%	3.8%	4.3%	3.5%	1.6%	5.4%	7.0%
Net margin	1.2%	1.1%	1.1%	1.5%	1.2%	-1.6%	1.9%	4.4%
Current ratio	0.83×	0.71×	0.7×	0.79×	0.95×	0.96×	0.95×	1.1×
Debt / equity	1.36×	1.48×	1.53×	1.64×	1.26×	1.24×	1.37×	1.24×
Interest coverage	2.14×	3.63×	0×	5.31×	5.05×	1.9×	5.98×	7.47×
Dividend yield	0.9%	8.3%	4.0%	3.2%	2.3%	1.9%	2.4%	2.0%
Payout ratio	9.1%	40.0%	25.3%	20.8%	29.4%	-22.7%	22.2%	8.9%

Key metrics by fiscal year

Metric	FY2025	FY2024	FY2023	FY2022	FY2021	FY2020	FY2019	FY2018
Return on equity	7.1%	7.0%	7.2%	8.5%	5.9%	-8.2%	10.1%	22.0%
Return on invested capital	4.9%	6.2%	5.8%	5.8%	3.8%	2.3%	7.1%	10.1%
Return on assets	1.5%	1.4%	1.4%	1.6%	1.3%	-1.8%	2.1%	4.5%
Free cash flow yield	39.0%	41.4%	22.2%	6.3%	21.2%	4.7%	11.1%	25.9%
Earnings yield	10.3%	20.6%	16.0%	15.2%	7.9%	-8.3%	11.0%	22.7%
Enterprise value	€2.7B	€2.3B	€2.4B	€2.7B	€2.1B	€2.3B	€2.4B	€2.2B
Net debt / EBITDA	2.04×	2.01×	2×	3.07×	1.91×	9.79×	1.33×	0.79×
Cash conversion cycle (days)	29	13	23	8	23	22	8	1