Compagnie de l'Odet

€1,000As of Sun 8 Nov 2026, 12:00 UTC

EPA:ODETEnergy

Country France

PE (Fwd) •••

TSR 10Y CAGR 8.13%

Div yield 0.48%

ROE 0.89%

Oil & Gas Midstream

Beta (5Y) 0.68

PE TTM 38.97

TSR TTM 9.40%

Mkt cap €4.214B

ROIC (1.14%)

SE Grade™

—

Value

Quality

Moat

Consensus

Reference

€1,017

1.70%

20.42%

Sell 12|11|1|0|2

TTM

FYE 31 Dec EUR

FY2016

FY2017

FY2018

FY2019

FY2020

FY2021

FY2022

FY2023

FY2024

FY2025

FY2026E

Trend

10Y

Peers

379.1

Revenue€M

359.7

392.4

416.8

445.8

492.2

538.1

589.6

631.8

676.9

719.5

391.1

7.89%

8.00%

3.35

Revenue growth%

7.11

6.22

4.95

6.21

8.66

11.24

9.40

11.29

9.76

8.65

3.53

9.76

8.66

14.57

Gross margin%

23.76

21.04

21.28

20.22

22.09

24.91

21.95

18.98

20.85

20.91

12.50

20.91

21.16

21.46

Operating margin%

23.30

24.90

27.21

29.36

27.88

29.62

32.00

33.74

36.63

35.14

24.58

33.74

29.49

27.48

Net margin%

11.84

12.31

12.82

15.43

12.92

14.91

17.63

17.43

15.52

15.46

2.76

15.52

15.17

24.95

P/E ratio (avg)x

32.31

32.36

33.13

34.54

31.20

27.31

28.21

31.09

30.22

28.89

27.27

28.89

31.14

15.25

EV/EBITx

22.05

23.54

26.15

25.46

28.17

31.73

36.14

37.67

40.01

40.34

23.95

37.67

29.95

21.70

FCF yield (avg)%

10.79

12.35

13.12

13.81

12.19

9.80

11.98

9.95

7.67

10.30

12.08

9.95

11.38

28.16

FCF margin%

8.84

11.37

11.52

10.59

8.66

7.09

6.89

4.95

4.18

4.00

23.90

4.95

7.88

0.713

FCF / Net incomex

1.591

1.506

1.622

1.516

1.595

1.602

1.746

1.789

1.859

1.693

1.746

1.598

18.07

ROIC%

6.49

6.50

6.76

8.60

10.91

9.09

9.53

9.27

6.71

9.17

3.16

9.17

8.84

19.88

Return on equity%

15.39

17.06

18.15

15.59

15.57

16.36

14.53

14.77

15.15

17.12

11.54

15.15

15.58

7.54

Return on assets%

15.03

15.99

14.97

17.75

19.54

19.72

22.53

24.83

24.50

23.02

4.19

23.02

19.63

29.59

EPS€

61.94

62.45

70.48

82.14

85.23

82.90

92.45

89.10

103.68

103.77

30.83

4.02%

4.91%

—

26.75

EPS growth%

13.14

14.58

17.29

14.42

11.51

11.96

9.52

8.56

11.10

11.88

14.72

11.10

11.92

16.87

Bookvalue per sh€

88.56

96.19

91.35

90.32

103.66

115.60

123.16

119.28

137.69

145.87

35.11

7.07%

6.03%

—

76.14

FCF per share€

119.49

118.16

124.13

131.60

134.44

135.15

139.17

147.16

158.52

148.03

39.00

1.94%

3.40%

—

71.66

Dividend per sh€

60.11

53.60

48.33

49.46

50.56

47.16

44.20

47.14

45.79

46.57

21.81

(1.63%)

(2.86%)

—

20.49

Div yield (avg)%

13.39

11.19

10.41

9.94

9.36

10.77

10.18

12.01

14.09

16.75

6.60

12.01

10.98

17.84

Payout ratio%

13.82

13.96

14.48

12.33

10.27

10.50

8.73

9.48

9.76

8.59

3.59

9.48

10.39

4.331

Shares (diluted)M

4.241

3.819

3.642

3.560

3.769

3.909

4.373

4.861

4.923

5.011

4.119

5.86%

1.80%

23.39

Buyback yield%

5.41

8.27

6.26

3.64

6.20

6.48

4.71

4.89

6.25

5.88

10.51

5.88

6.04

0.260

D/E ratiox

0.129

0.112

0.109

0.098

0.103

0.104

0.092

0.087

0.075

0.078

1.660

0.087

0.100

0.447

Enterprise value€B

0.858

0.962

0.980

1.049

1.143

1.267

1.398

1.526

1.529

1.527

0.281

5.98%

7.72%

771.9

LT debt€M

486.2

435.7

414.4

361.1

356.9

343.9

315.0

340.1

337.0

365.6

197.4

0.48%

(2.22%)

Peers (US$4.732B)

Cap (US$)

Gaztransport & Technig…

7.548B

15.19x

Rubis

4.108B

10.89x

Etablissements Maurel…

1.597B

3.342x

Cmb.Tech NV

4.861B

5.615x

Capital

TTM

10Y

Leveragex

0.511

(0.386)

(0.305)

EBIT/Intx

11.33

0.137

0.140

Own earn%

50.17

60.76

21.60

Sh yield%

43.88

17.25

17.08

Owners

Insiders/Inst%

2.21

58.94

Short interest%

1.43

SBC / revenue%

4.05

Record

10Y

Profitable years

10/10

Revenue growth years

10/10

EPS growth years

10/10

Dividend streakyrs

Op margin range%

23–37

$1 testx

0.1

Incr. ROIC%

Compagnie de l'Odet engages in oil, communication, and industry business in France, Africa, the Americas, the Asia-Pacific, and other European countries. The company involved in the distribution and warehousing of oil products.

Growth vs revenue

Latest

Trend

10Y CAGR

Rel growth

Revenue

€719.5M

8.00%

1.00×

Cost of revenue

€391.8M

8.16%

1.01×

Operating expenses

€153.3M

7.39%

0.94×