|
Market Closed -
Euronext Paris
11:55:00 2026-10-16 EDT
|
5-day change | 1st Jan Change | ||
| 173.16 EUR | +0.07% |
|
+2.05% | +18.85% |
| 10-15 | Air Liquide : JP Morgan gives a Neutral rating | ZD |
| 10-14 | Air Liquide : Gets a Buy rating from Bernstein | ZD |
Company Valuation: Air Liquide
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 72,468 | 69,140 | 92,004 | 90,397 | 92,556 | 110,211 | - | - |
| Change | - | -4.59% | 33.07% | -1.75% | 2.39% | 19.08% | - | - |
| Enterprise Value (EV) 1 | 82,916 | 79,401 | 101,225 | 99,556 | 100,972 | 122,209 | 123,036 | 123,417 |
| Change | - | -4.24% | 27.49% | -1.65% | 1.42% | 21.03% | 0.68% | 0.31% |
| P/E | 28.1x | 25.1x | 29.9x | 27.3x | 26.3x | 28x | 24.9x | 22.4x |
| PBR | 3.92x | 2.92x | 3.79x | 3.36x | 3.53x | 3.9x | 3.79x | 3.64x |
| PEG | - | 3.82x | 2.5x | 3.89x | 4.19x | 2.4x | 2.1x | 2x |
| Capitalization / Revenue | 3.11x | 2.31x | 3.33x | 3.34x | 3.44x | 3.91x | 3.73x | 3.55x |
| EV / Revenue | 3.55x | 2.65x | 3.67x | 3.68x | 3.75x | 4.33x | 4.16x | 3.98x |
| EV / EBITDA | 13.1x | 10.8x | 13.4x | 12.6x | 12.4x | 13.9x | 13x | 12.1x |
| EV / EBIT | 19.9x | 16.3x | 20x | 18.5x | 18.1x | 20.1x | 18.4x | 16.9x |
| EV / FCF | 31.2x | 31.3x | 35.3x | 35.6x | 37.7x | 50.3x | 35.8x | 33.5x |
| FCF Yield | 3.2% | 3.2% | 2.83% | 2.81% | 2.65% | 1.99% | 2.79% | 2.98% |
| Dividend per Share 2 | 2.179 | 2.438 | 2.645 | 3 | 3.364 | 3.642 | 3.966 | 4.254 |
| Rate of return | 1.89% | 2.23% | 1.82% | 2.1% | 2.31% | 2.1% | 2.29% | 2.46% |
| EPS 2 | 4.095 | 4.364 | 4.876 | 5.218 | 5.545 | 6.192 | 6.942 | 7.733 |
| Distribution rate | 53.2% | 55.9% | 54.2% | 57.5% | 60.7% | 58.8% | 57.1% | 55% |
| Net sales 1 | 23,335 | 29,934 | 27,608 | 27,058 | 26,940 | 28,222 | 29,582 | 31,014 |
| EBITDA 1 | 6,333 | 7,328 | 7,550 | 7,896 | 8,145 | 8,762 | 9,500 | 10,237 |
| EBIT 1 | 4,160 | 4,862 | 5,068 | 5,391 | 5,582 | 6,069 | 6,681 | 7,291 |
| Net income 1 | 2,572 | 2,759 | 3,078 | 3,306 | 3,518 | 3,932 | 4,385 | 4,843 |
| Net Debt 1 | 10,448 | 10,261 | 9,221 | 9,159 | 8,416 | 11,997 | 12,824 | 13,206 |
| Reference price 2 | 115.19 | 109.42 | 145.55 | 142.65 | 145.69 | 173.16 | 173.16 | 173.16 |
| Nbr of stocks (in thousands) | 629,109 | 631,864 | 632,098 | 633,679 | 635,292 | 636,471 | - | - |
| Announcement Date | 2/16/22 | 2/16/23 | 2/20/24 | 2/21/25 | 2/20/26 | - | - | - |
1EUR in Million2EUR
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 27.96x | 4.33x | 13.95x | 2.1% | 124B | |
| 30.42x | 6.96x | 17.81x | 1.29% | 230B | |
| 30.06x | 3.65x | 18.7x | 0.96% | 80.89B | |
| 20.45x | 7.1x | 32.59x | 3.63% | 75.04B | |
| 88.95x | 6.55x | 15.23x | 2.41% | 66.71B | |
| 83.64x | 1.23x | 8.34x | 6.21% | 35.62B | |
| 10.56x | 1.14x | 6.16x | 3.14% | 30.99B | |
| 14.82x | 1.72x | 10.1x | 2.7% | 23.87B | |
| 9.02x | 3.02x | 7.09x | 4.69% | 24.35B | |
| 42.75x | 5.44x | 28.93x | 1.34% | 23.57B | |
| Average | 35.86x | 4.11x | 15.89x | 2.85% | 71.48B | |
| Weighted average by Cap. | 35.31x | 5.21x | 17.32x | 2.23% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- AI Stock
- Valuation Air Liquide
Select your edition
All financial news and data tailored to specific country editions
