Loading…
Employees: 132,883
Size Elior (ELIOR.PA) is a France Consumer Discretionary company (Restaurants) with a market value of $544M, the 170th largest of 206 France companies the cockpit tracks. Shares closed at €1.91 on 6 Nov 2026.
Performance Over six months the shares fell 35.5%, against -0.6% for the median peer and -0.4% for the France market (cap-weighted) — lowest of 21 in its peer set.
Growth Revenue fell 0.4% over the last twelve months (peer median +8.1%); the operating margin is 2.3% (peer median 6.3%).
Valuation It trades at 12.4× forward earnings against a peer median of 18.1× (6th cheapest of 16).
Price implies For today's price to make sense, revenue must grow about 6% a year for seven years (Req g). Recent delivered growth is +9%, so the hurdle is -3 pp: the price already allows for a slowdown.
Capital Return on invested capital runs 3.1 points below its cost of capital (8.3% WACC).
Credit Elior has 1 bond outstanding ($724M), rated B+ by the agencies and trading like B at a weighted spread of 550 bp.
Next results Next results expected around 19 Nov 2026 (exchange calendar; dates can move).
| TTM | FY2025 | FY2024 | FY2023 | FY2022 | |
|---|---|---|---|---|---|
| Revenue | €6.12B | €6.15B | €6.05B | €5.22B | €4.45B |
| Revenue growth | — | +2% | +16% | +17% | — |
| Gross profit | €822M | €848M | €839M | €616M | €454M |
| EBITDA | €316M | €352M | €318M | €205M | €132M |
| Net income | €66.0M | €88.0M | -€46.0M | -€93.0M | -€427M |
| Free cash flow | €14.0M | €211M | €195M | -€60.0M | -€101M |
| Capital expenditure | €169M | €149M | €104M | €83.0M | €68.0M |
| Total debt | n/a | €1.30B | €1.41B | €1.43B | €1.27B |
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 | ELIOR.PA | Peer median | Rank in peer set |
|---|---|---|---|
| 1-month return | +8.0% | +6.8% | 10th highest of 21 |
| 6-month return | -35.5% | -0.6% | lowest of 21 |
| Distance from 52-week high | -40.2% | -14.4% | 6th lowest of 21 |
| Revenue growth (TTM) | -0.4% | +8.1% | 6th lowest of 21 |
| Operating margin | 2.3% | 6.3% | 3rd lowest of 21 |
| Forward P/E | 12.4× | 18.1× | 6th cheapest of 16 |
| Growth the price implies (Req g, 7 yrs) | 6.3% | 2.6% | 8th most demanding of 18 |
| Growth delivered (Del g) | +9.2% | +11.8% | 6th lowest of 18 |
| Hurdle (Req g minus delivered) | -2.9 pp | -14.2 pp | 5th most demanding of 18 |
| ROIC minus cost of capital | -3.1 pp | +0.8 pp | 7th lowest of 21 |
| EV / EBITDA | 5.2× | 8.8× | 5th cheapest of 18 |
| Net debt / EBITDA | 3.7× | 1.3× | 7th most indebted of 19 |
| Bond spread | 550 bp | n/a | — |
| Company | Market | Market cap | 6M return | Revenue growth | Op. margin | Forward P/E | Req g | Delivered g |
|---|---|---|---|---|---|---|---|---|
| Elior ELIOR.PA | France | $544M | -35% | 0% | 2% | 12.4× | 6.3% | +9.2% |
| DPC Dash 1405.HK | Hong Kong | $548M | -34% | +26% | 4% | 21.2× | 6.6% | +36.3% |
| Black Rock Coffee Bar BRCB | United States | $538M | -6% | +24% | 3% | 50.1× | n/a | n/a |
| Wowprime 2727.TW | Taiwan | $550M | -1% | +10% | 8% | 12.2× | -11.9% | +9.0% |
| Bronco Billy 3091.T | Japan | $551M | +41% | +14% | 12% | 32.1× | 1.5% | +11.8% |
| Koshidaka 2157.T | Japan | $530M | -6% | +16% | 13% | 10.8× | -9.8% | +31.1% |
| AmRest EAT.WA | Poland | $529M | -5% | -3% | 4% | 22.9× | 5.1% | +9.9% |
| Xi'an Catering 000721.SZ | China | $523M | -20% | -14% | -23% | n/a | 50.5% | +6.5% |
| Fuller, Smith & Turner P.L.C FSTA.L | United Kingdom | $576M | +29% | +6% | 12% | 15.9× | 8.0% | +40.3% |
| Portillo's PTLO | United States | $504M | +54% | +3% | 6% | 31.0× | n/a | n/a |
| Marston's MARS.L | United Kingdom | $497M | +23% | -1% | 22% | 6.2× | -2.5% | +11.7% |
| Sagami 9900.T | Japan | $494M | +13% | +10% | 7% | n/a | 7.7% | +14.1% |
| MTY Food MTY.TO | Canada | $600M | -6% | -4% | 16% | 8.2× | -3.8% | +18.4% |
| Kappa.create 7421.T | Japan | $489M | +3% | -1% | -1% | n/a | 29.8% | +2.4% |
| Hyundai Green Food 453340.KS | South Korea | $482M | +22% | +7% | 5% | 6.2× | -18.0% | +6.6% |
| Feastogether 7883.TWO | Taiwan | $479M | -9% | +10% | 9% | n/a | -0.2% | +27.9% |
| Super Hi International 9658.HK | Hong Kong | $619M | -23% | +11% | 6% | 18.1× | -1.7% | +30.7% |
| OOTOYA 2705.T | Japan | $477M | +53% | +18% | 6% | n/a | 10.0% | +18.1% |
| Srs 8163.T | Japan | $474M | +53% | +10% | 4% | 43.0× | 9.6% | +11.8% |
| A&W Food Services of Canada AW.TO | Canada | $625M | 0% | +3% | 30% | 14.0× | 2.6% | -0.6% |
| Tongqinglou Catering 605108.SS | China | $473M | -24% | +4% | 6% | 30.7× | n/a | n/a |
Elior has 1 bond outstanding with $724M face value. The agencies rate it B+; its bonds trade like B. Weighted yield 8.49%, a spread of 550 bp over government bonds.