Loading…
Employees: 9,049
Size Aubay (AUB.PA) is a France Industrials company (Miscellaneous Commercial Services) with a market value of $707M, the 154th largest of 206 France companies the cockpit tracks. Shares closed at €49.55 on 6 Nov 2026.
Performance Over six months the shares fell 4.7%, against +0.2% for the median peer and -0.4% for the France market (cap-weighted) — 10th lowest of 21 in its peer set.
Growth Revenue grew 27.4% over the last twelve months (peer median +9.1%); the operating margin is 8.8% (peer median 5.6%).
Valuation It trades at 12.9× forward earnings against a peer median of 18.7× (7th cheapest of 16).
Price implies For today's price to make sense, revenue must grow about 2% a year for seven years (Req g). Recent delivered growth is +7%, so the hurdle is -5 pp: the price already allows for a slowdown.
Capital Return on invested capital runs 6.5 points above its cost of capital (9.5% WACC).
Next results Next results expected around 24 Mar 2027 (exchange calendar; dates can move).
| TTM | FY2025 | FY2024 | FY2023 | FY2022 | |
|---|---|---|---|---|---|
| Revenue | €684M | €602M | €540M | €534M | €514M |
| Revenue growth | — | +11% | +1% | +4% | — |
| Gross profit | €68.8M | €59.5M | €54.3M | €51.6M | €57.1M |
| EBITDA | €71.3M | €61.1M | €57.3M | €55.4M | €61.0M |
| Net income | €41.3M | €38.1M | €37.6M | €33.4M | €35.6M |
| Free cash flow | €39.7M | €41.0M | €53.3M | €39.0M | €31.1M |
| Capital expenditure | €2.35M | €2.13M | €1.88M | €1.80M | €2.38M |
| Total debt | n/a | €63.5M | €21.0M | €22.4M | €16.7M |
The default views of Competitor Analysis ▸ Charts, drawn from the same data. Open them in the cockpit to change the axes, pin companies and read every value.
Peer set: Industry: the same industry and sector in any market, nearest in size. This is the same default set the interactive Competitor Analysis opens with.
| Measure | AUB.PA | Peer median | Rank in peer set |
|---|---|---|---|
| 1-month return | +2.2% | -1.1% | 9th highest of 21 |
| 6-month return | -4.7% | +0.2% | 10th lowest of 21 |
| Distance from 52-week high | -23.1% | -34.3% | 10th highest of 21 |
| Revenue growth (TTM) | +27.4% | +9.1% | 5th highest of 21 |
| Operating margin | 8.8% | 5.6% | 9th highest of 21 |
| Forward P/E | 12.9× | 18.7× | 7th cheapest of 16 |
| Growth the price implies (Req g, 7 yrs) | 2.5% | 11.5% | 4th least demanding of 12 |
| Growth delivered (Del g) | +7.1% | +14.6% | 2nd lowest of 12 |
| Hurdle (Req g minus delivered) | -4.6 pp | -6.4 pp | 6th most demanding of 12 |
| ROIC minus cost of capital | +6.5 pp | -2.6 pp | 3rd highest of 21 |
| EV / EBITDA | 8.7× | 6.8× | 5th most expensive of 11 |
| Net debt / EBITDA | -0.2× | 1.5× | 2nd least indebted of 11 |
| Company | Market | Market cap | 6M return | Revenue growth | Op. margin | Forward P/E | Req g | Delivered g |
|---|---|---|---|---|---|---|---|---|
| Aubay AUB.PA | France | $707M | -5% | +27% | 9% | 12.9× | 2.5% | +7.1% |
| Duolun Technology 603528.SS | China | $706M | -13% | -6% | -30% | 31.9× | n/a | n/a |
| IPH IPH.AX | Australia | $709M | +13% | +1% | 18% | 9.5× | -7.3% | +14.6% |
| Johnson Service JSG.L | United Kingdom | $704M | +10% | +2% | 11% | 11.0× | 8.3% | +18.4% |
| Danyang Syngen Intelligent Technology 603007.SS | China | $702M | -25% | +929% | -34% | n/a | n/a | n/a |
| Ningbo Sinyuan ZM Technology 301398.SZ | China | $700M | -5% | +42% | -18% | n/a | n/a | n/a |
| Calian CGY.TO | Canada | $699M | +22% | +16% | 6% | 18.7× | 13.4% | +12.4% |
| Suzhou Delphi Laser 688170.SS | China | $717M | -23% | +20% | 1% | 78.7× | n/a | n/a |
| Bengo4.com 6027.T | Japan | $695M | +94% | +19% | 14% | 51.8× | 18.7% | +25.1% |
| Funai Soken 9757.T | Japan | $721M | +5% | +6% | 26% | 16.0× | -8.3% | +5.9% |
| Science Environmental Protection 688480.SS | China | $694M | -51% | +37% | 10% | 29.7× | 28.2% | +28.2% |
| Grand Sunergy Tech 603778.SS | China | $686M | -73% | -54% | -98% | n/a | n/a | n/a |
| Wuxi Jinyang Precision Manufacturing 301210.SZ | China | $729M | +8% | +57% | 6% | 40.6× | n/a | n/a |
| Worldline WLN.PA | France | $732M | +9% | -18% | 2% | 5.4× | 17.6% | +10.4% |
| China Education 0839.HK | Hong Kong | $680M | -4% | +9% | 32% | 3.0× | n/a | n/a |
| Credit CCP.AX | Australia | $738M | +37% | +7% | 26% | 9.5× | 2.1% | +11.1% |
| China Machinery Huanyu Certification & Inspection 301508.SZ | China | $738M | -20% | +10% | 21% | n/a | 6.8% | +15.4% |
| NCS Testing Technology 300797.SZ | China | $678M | -26% | +15% | 7% | 25.1× | 22.3% | +15.0% |
| RWS RWS.L | United Kingdom | $677M | +46% | -1% | 4% | 10.3× | 11.5% | +14.2% |
| Msscorps 6830.TW | Taiwan | $744M | -57% | +17% | 3% | 96.2× | n/a | n/a |
| Shenzhen L&A Design 300949.SZ | China | $744M | +103% | 0% | -28% | n/a | n/a | n/a |