|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 170.32 EUR | -0.23% |
|
-3.87% | +16.91% |
| 07-31 | AIR LIQUIDE(L) : Gets a Buy rating from DZ Bank | ZD |
| 07-31 | European chemical firms post solid Q2 results but stay cautious on outlook | RE |
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 | 108,404 | - | - |
| Change | - | -4.59% | 33.07% | -1.75% | 2.39% | 17.12% | - | - |
| Enterprise Value (EV) 1 | 82,916 | 79,401 | 101,225 | 99,556 | 100,972 | 119,494 | 118,941 | 118,171 |
| Change | - | -4.24% | 27.49% | -1.65% | 1.42% | 18.34% | -0.46% | -0.65% |
| P/E | 28.1x | 25.1x | 29.9x | 27.3x | 26.3x | 27x | 24.3x | 22.1x |
| PBR | 3.92x | 2.92x | 3.79x | 3.36x | 3.53x | 3.79x | 3.55x | 3.31x |
| PEG | - | 3.82x | 2.5x | 3.89x | 4.19x | 2x | 2.2x | 2.2x |
| Capitalization / Revenue | 3.11x | 2.31x | 3.33x | 3.34x | 3.44x | 3.85x | 3.67x | 3.5x |
| EV / Revenue | 3.55x | 2.65x | 3.67x | 3.68x | 3.75x | 4.25x | 4.03x | 3.81x |
| EV / EBITDA | 13.1x | 10.8x | 13.4x | 12.6x | 12.4x | 13.7x | 12.5x | 11.6x |
| EV / EBIT | 19.9x | 16.3x | 20x | 18.5x | 18.1x | 19.7x | 17.8x | 16.3x |
| EV / FCF | 31.2x | 31.3x | 35.3x | 35.6x | 37.7x | 45.6x | 33.4x | 29.6x |
| FCF Yield | 3.2% | 3.2% | 2.83% | 2.81% | 2.65% | 2.19% | 3% | 3.38% |
| Dividend per Share 2 | 2.179 | 2.438 | 2.645 | 3 | 3.364 | 3.625 | 3.882 | 4.15 |
| Rate of return | 1.89% | 2.23% | 1.82% | 2.1% | 2.31% | 2.13% | 2.28% | 2.44% |
| EPS 2 | 4.095 | 4.364 | 4.876 | 5.218 | 5.545 | 6.31 | 6.996 | 7.706 |
| Distribution rate | 53.2% | 55.9% | 54.2% | 57.5% | 60.7% | 57.5% | 55.5% | 53.9% |
| Net sales 1 | 23,335 | 29,934 | 27,608 | 27,058 | 26,940 | 28,137 | 29,541 | 31,011 |
| EBITDA 1 | 6,333 | 7,328 | 7,550 | 7,896 | 8,145 | 8,738 | 9,482 | 10,171 |
| EBIT 1 | 4,160 | 4,862 | 5,068 | 5,391 | 5,582 | 6,076 | 6,688 | 7,251 |
| Net income 1 | 2,572 | 2,759 | 3,078 | 3,306 | 3,518 | 3,972 | 4,399 | 4,842 |
| Net Debt 1 | 10,448 | 10,261 | 9,221 | 9,159 | 8,416 | 11,091 | 10,537 | 9,767 |
| Reference price 2 | 115.19 | 109.42 | 145.55 | 142.65 | 145.69 | 170.32 | 170.32 | 170.32 |
| 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 (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 27.06x | 4.26x | 13.7x | 2.12% | 125B | |
| 34.05x | 1.2x | 7.42x | 6.79% | 39.98B | |
| 14.54x | 4.35x | 30.03x | 2.71% | 39.17B | |
| 12.64x | 1.22x | 6.94x | 2.42% | 34.53B | |
| 10.53x | 3.1x | 7.68x | 4.2% | 25.08B | |
| 6.64x | 0.89x | 5.75x | 4.44% | 20.05B | |
| 16.61x | - | - | - | 18.72B | |
| 17.41x | 0.76x | 6.12x | 1.25% | 17.52B | |
| 68.34x | 12.15x | 45.02x | 0.08% | 17.43B | |
| 10.38x | 0.91x | 8x | 3.38% | 17.42B | |
| Average | 21.82x | 3.20x | 14.52x | 3.05% | 35.49B | |
| Weighted average by Cap. | 22.92x | 3.36x | 14.17x | 2.99% |
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
