Subscribe

EXEL Industries S.A. (EXE.PA)

EUR19.60 -0.10 (-0.51%)
FR PAR Industrials Agricultural - Machinery
Address 52, Rue de la Victoire 75009
Paris, FR
CEO Daniel Tragus
IPO 2000-01-03
ISIN FR0004527638

Explore sections of this company profile

Description

Established in 1952 and headquartered in Paris, France, EXEL Industries S.A. is a global entity dedicated to the design, manufacturing, and marketing of agricultural spraying solutions. The company's diverse offerings extend beyond its primary focus to encompass garden watering and spraying tools, industrial spraying systems, and a variety of leisure and garden equipment. Additionally, EXEL Industries produces sugar beet harvesting machinery, technical hoses, and a range of marine vessels, from ocean-going yachts and prestigious day-sailers to neo-classic fishing and open powerboats. These products are distributed under an array of well-known brands, including Hardi, Evrard, Berthoud, Tecnoma, Nicolas, Matrot, CMC, Agrifac, Apache, Wauquiez, Rhéa-Marine, Tofinou, Hozelock, Laser, HOLMER, SAMES KREMLIN, TRICOFLEX, and Cooper Pegler.

Market Cap & Enterprise Value
Merger & Acquisition History

No mergers or acquisitions recorded for this company.

Technical Outlook
Loading outlook…
Loading forecast...
Signal Summary Loading…
Indicator 1D1W2W3W1M
Each column is computed on that timeframe's candles (1D = daily, 1W ≈ weekly, 1M ≈ monthly), not on the same last day. ▲ bullish · ▼ bearish · — neutral. The Net row counts signals per column; hover any cell (or the indicator name) to see the exact rule behind it.
Day Score & sub-scores
Statistical fingerprint & regime detail
Conditional historical analysis
Customize analysis (advanced)
Indicative levels generated algorithmically. Not financial advice.
Risk Profile
Loading risk profile…
Price Chart
Averages
Trend
Price
Levels
Draw
EUR19.60 -0.10 (-0.51%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
1.2K
Beta
1.08
Float Shares
6.75M
Free Float %
99.6%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
-4.11% -4.76% -11.39% -24.93% -24.32% -29.29% -19.77% -45.95% -65.69% -62.67% +38.61%
Rolling Volatility
Loading…
Drawdown
Loading…
Relative Strength
Loading…
Monthly Returns Heatmap
From To
Loading…
Annual Monthly Returns
Loading…
Daily Returns Distribution
vs.
Loading histogram data…

Revenue flow

Revenue by geography

Revenue by segment

From To

Revenue composition

From To

By product

By geography

Financial Statements

Income Statement

Balance Sheet

Cash Flow Statement

Key Metrics

Financial Ratios

Employees

Financial Growth (CAGR)

Market Data

Price Targets & DCF
Current price
19.60
DCF (Unlevered) 160.35 +718.1%
DCF (Levered) 237.97 +1,114.1%

DCF figures are point estimates: small changes in growth or discount-rate assumptions move them materially. Read them as a reference, not a precise target.

Ratings Trend (MoM) 20% Bullish
Rating 2026-05 Change
Strong Buy 0 0
Buy 1 0
Hold 3 0
Sell 0 0
Strong Sell 1 0
Quality scores
Altman Z-Score
3.22
Safe zone
Piotroski F-Score
5 / 9
Average
MOAT Score
2 / 10
No MOAT
Composite Rating
A-
Overall Score
4 / 5
High
DCF Score
5 / 5
High
ROE Score
2 / 5
Medium
ROA Score
3 / 5
Medium
D/E Score
3 / 5
Medium
P/E Score
3 / 5
Medium
P/Book Score
5 / 5
High
Operational MOAT
✗ Below peers
  • Revenue growth Agricultural - Machinery: +5.1%
    -10.6% Q1'26: -22.7% (vs Q1'24)
  • EPS growth Agricultural - Machinery: +10.7%
    -47.8% Q1'26: -492.9% (vs Q1'24)
  • FCF margin FCF growth · Agricultural - Machinery: +31.2%
    +4.7% Q1'26: +21.2% (vs Q1'24)
  • EBIT margin Agricultural - Machinery: +9.5%
    +3.0% Q1'26: -5.8% (vs Q1'24)
  • ROIC Agricultural - Machinery: +7.1%
    +3.8% Q1'26: -13.0% (vs Q1'24)
  • Share dilution Agricultural - Machinery: +0.0%
    -0.1% Q1'26: +1.1% (vs Q1'24)
  • Debt / EBITDA Net debt/EBITDA · Agricultural - Machinery: 0.00×
    2.33× Q1'26: -1.58× (vs Q1'24)
Valuation Multiples From To
Price Forecast (3Y) From To
Model
Adjust
P/E
Theoretical Return — If Invested Today

* These projections are based on analyst consensus estimates and user-defined valuation multiples. This table is for informational purposes only and does not constitute a recommendation to buy or sell any security. Past performance is not indicative of future results.

DCF Interactive Model (UFCF)
Projection years:
Market assumptions
WACC components (optional)
Ke (Cost of Equity) = Rf + β (1.10) × ERP
WACC = 57% × Ke + 43% × Kd (5.1%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
Intrinsic value (base): 160.35 Current price: 19.60
Enterprise Value: Equity Value: Terminal Value: TV as % of EV:

Base values reflect the latest available data for this company and market conditions.

Consensus Estimates
Metric Sep 2015
actual
Sep 2016
actual
Sep 2017
actual
Sep 2018
actual
Sep 2019
actual
Sep 2020
actual
Sep 2021
actual
Sep 2022
actual
Sep 2023
actual
Sep 2024
actual
Sep 2025
actual
Sep 2026
1 Rev. Ana.
2 EPS Ana.
Sep 2027
2 Rev. Ana.
1 EPS Ana.
Sep 2028
2 Rev. Ana.
1 EPS Ana.
Revenue
725.19M
est: 725.30M (0.0%)
756.26M
est: 819.30M (-7.7%)
874.20M
est: 874.20M (+0.0%)
839.07M
est: 846.10M (-0.8%)
776.69M
est: 776.74M (0.0%)
754.38M
est: 754.35M (+0.0%)
876.77M
est: 877.98M (-0.1%)
977.04M
est: 977.00M (+0.0%)
1.09B
est: 1.10B (-0.9%)
1.10B
est: 1.10B (+0.0%)
983.00M
est: 983.00M (+0.0%)
910.67M
896.70M – 924.63M
-7.4% YoY
940.10M
912.10M – 968.10M
+3.2% YoY
976.53M
975.15M – 977.92M
+3.9% YoY
EBITDA
65.46M
est: 51.36M (+27.4%)
66.92M
est: 58.02M (+15.3%)
82.99M
est: 61.91M (+34.1%)
76.83M
est: 70.39M (+9.2%)
29.42M
est: 59.98M (-51.0%)
20.39M
est: 21.93M (-7.0%)
83.88M
est: 23.15M (+262.4%)
67.48M
est: 24.98M (+170.1%)
95.35M
est: 85.73M (+11.2%)
82.65M
est: 85.33M (-3.1%)
60.19M
est: 76.34M (-21.2%)
70.72M
69.63M – 71.80M
-7.4% YoY
73.00M
70.83M – 75.18M
+3.2% YoY
75.83M
75.73M – 75.94M
+3.9% YoY
EBIT
50.94M
est: 31.78M (+60.3%)
52.16M
est: 35.90M (+45.3%)
67.80M
est: 38.31M (+77.0%)
61.75M
est: 71.35M (-13.5%)
14.11M
est: 58.08M (-75.7%)
-1.90M
est: 9.84M (-119.3%)
61.03M
est: 10.39M (+487.4%)
41.21M
est: 11.21M (+267.5%)
67.78M
est: 55.44M (+22.3%)
52.62M
est: 55.18M (-4.6%)
28.99M
est: 49.37M (-41.3%)
45.73M
45.03M – 46.43M
-7.4% YoY
47.21M
45.81M – 48.62M
+3.2% YoY
49.04M
48.97M – 49.11M
+3.9% YoY
Net Income
31.60M
est: 23.33M (+35.4%)
31.55M
est: 36.90M (-14.5%)
45.31M
est: 44.01M (+3.0%)
39.22M
est: 44.94M (-12.7%)
4.10M
est: 36.80M (-88.9%)
-10.69M
est: 3.76M (-384.0%)
43.48M
est: 3.97M (+994.4%)
28.58M
est: 30.86M (-7.4%)
42.50M
est: 43.03M (-1.2%)
31.16M
est: 42.04M (-25.9%)
16.30M
est: 19.82M (-17.8%)
11.93M
11.69M – 12.17M
-39.8% YoY
16.06M
15.74M – 16.38M
+34.6% YoY
21.47M
21.05M – 21.90M
+33.7% YoY
SGA
187.55M
est: 54.45M (+244.4%)
197.54M
est: 61.51M (+221.2%)
193.05M
est: 65.63M (+194.2%)
199.12M
est: 199.66M (-0.3%)
195.59M
est: 194.24M (+0.7%)
3.36M
est: 186.81M (-98.2%)
3.61M
est: 197.21M (-98.2%)
3.83M
est: 212.86M (-98.2%)
397.08M
est: 81.89M (+384.9%)
est: 81.51M (-100.0%)
est: 72.92M (-100.0%)
67.55M
66.52M – 68.59M
-7.4% YoY
69.74M
67.66M – 71.81M
+3.2% YoY
72.44M
72.34M – 72.54M
+3.9% YoY
EPS
4.70
est: 3.45 (+36.4%)
4.65
est: 5.45 (-14.6%)
6.70
est: 6.50 (+3.1%)
5.80
est: 5.97 (-2.9%)
0.60
est: 1.79 (-66.6%)
-1.58
est: 0.12 (-1,455.1%)
6.41
est: 5.60 (+14.4%)
4.21
est: 3.41 (+23.3%)
6.30
est: 6.49 (-2.9%)
4.60
est: 6.21 (-26.0%)
2.40
est: 2.89 (-16.8%)
1.76
1.73 – 1.80
-38.9% YoY
2.37
2.33 – 2.42
+34.6% YoY
3.17
3.11 – 3.24
+33.7% YoY
Historical Ratings (3M)
Date Rating Overall DCF ROE ROA D/E P/E P/B
2026-05-22 A- 4/5 5/5 2/5 3/5 3/5 3/5 5/5
2026-05-21 A- 4/5 5/5 2/5 3/5 3/5 3/5 5/5
2026-05-20 A- 4/5 5/5 2/5 3/5 3/5 3/5 5/5
2026-05-19 A- 4/5 5/5 2/5 3/5 3/5 3/5 5/5
2026-05-18 A- 4/5 5/5 2/5 3/5 3/5 3/5 5/5
2026-05-15 A- 4/5 5/5 2/5 3/5 2/5 3/5 5/5
2026-05-14 A- 4/5 5/5 2/5 3/5 2/5 3/5 5/5
2026-05-13 A- 4/5 5/5 2/5 3/5 2/5 3/5 5/5
2026-05-12 A- 4/5 5/5 2/5 3/5 2/5 3/5 5/5
2026-05-11 A- 4/5 5/5 2/5 3/5 2/5 3/5 5/5
2026-05-08 A- 4/5 5/5 2/5 3/5 2/5 4/5 5/5
2026-05-07 A- 4/5 5/5 2/5 3/5 2/5 4/5 5/5
2026-05-06 A- 4/5 5/5 2/5 3/5 2/5 4/5 5/5
2026-05-05 A- 4/5 5/5 2/5 3/5 2/5 4/5 5/5
2026-05-04 A- 4/5 5/5 2/5 3/5 2/5 4/5 5/5
2026-04-30 A- 4/5 5/5 2/5 3/5 2/5 4/5 5/5
2026-04-29 A- 4/5 5/5 2/5 4/5 2/5 3/5 5/5
2026-04-28 A- 4/5 5/5 2/5 4/5 2/5 3/5 5/5
2026-04-27 A- 4/5 5/5 2/5 4/5 2/5 3/5 5/5
2026-04-24 A- 4/5 4/5 2/5 4/5 2/5 3/5 5/5
2026-04-23 A- 4/5 4/5 2/5 4/5 2/5 3/5 5/5
2026-04-22 A- 4/5 4/5 2/5 4/5 2/5 3/5 5/5
2026-04-21 A- 4/5 4/5 2/5 4/5 2/5 3/5 5/5
2026-04-20 A- 4/5 4/5 2/5 4/5 2/5 3/5 5/5
2026-04-17 A- 4/5 4/5 2/5 4/5 2/5 3/5 5/5
2026-04-16 A- 4/5 4/5 2/5 4/5 2/5 3/5 5/5

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
210.32M
OE per share TTM
31.49
Owner's Yield
110.66%
Maintenance CapEx ratio
181.68%
Maint CapEx / Avg PPE
18.1%

Ownership Overview

Ownership breakdown

Ownership breakdown not available.

At a glance
Institutional holders
Total invested
Insider transactions (90d)
0
Beneficial owners (>5%)
0
Beneficial owners (>5%)

No beneficial ownership filings recorded.

Institutional Activity (13F)

Institutional ownership trend

Institutional history not available.

Top institutional holders

Top holders not available.

ETF Ownership

Top ETFs holding this stock Held by 3 ETFs in our universe
# ETF Weight Est. AUM exposure TER
1 Dimensional World ex U.S. Core Equity 2 ETF DFAX 0.00% 13.6K 0.28%
2 Dimensional - International Core Equity 2 ETF DFIC 0.00% 2.7K 0.22%
3 Dimensional - International Small Cap ETF DFIS 0.00% 92.29 0.39%

Insider Activity

Insider Activity — Latest Quarter

No insider activity available.

Insider buys vs sells (history)

Insider history not available.

Recent insider transactions

No recent insider transactions.

Executive team

Top executives
EBIT / Employee
7.6K
Shares Outstanding
6.78M

Executive compensation

Executive compensation (annual)

Executive compensation not available.

CEO compensation breakdown

No CEO compensation history available.

Proxy statements

Proxy statements (DEF 14A)

No proxy statements available for this company yet.

Recent SEC filings

Recent SEC filings

No SEC filings available for this company yet.

Executive team

NameTitleCompensationGender
Daniel Tragus Chief Executive Officer 524.2K male
Cyril Ballu Deputy Chief Executive Officer & Director 245.6K male
Marc Ballu Deputy Chief Executive Officer & Director 245.6K male
Guillaume Jacq Group Chief Financial Officer male
Patrick Tristani Chief Sustainable Transformation Officer
Philippe Besançon Group Chief Human Resources Officer male
Alberto Carniato General Manager of the Garden Division
Sylvie Le Callonec Chief Legal Officer
Cédric Perres Chief Executive Officer of SAMES KREMLIN Group male
Fabrice Doosterlinck Chief Executive Officer of TRICOFLEX male
ESG Score History

No data available for this company.

Senate Trading Activity

No Senate trading activity found for this company.

House Trading Activity

No House trading activity found for this company.

Market share among peers
Peer comparison — filtered group (TTM)
Your opinion

Share your view on this stock and instantly see how the community has voted over the last 6 months.

These are community opinions and do not constitute buy or sell advice to act on. The results shown are based on aggregated opinions and are not an investment recommendation, nor do they intend to influence any investment decision.

Dividend yield history

Dividend history

Earnings history

Earnings reports

Stock splits