Valuation Alpha Services and Holdings S.A. Athens S.E.

Stocks

Delayed Athens S.E.			5-day change	1st Jan Change
- ^EUR	-.--%		+5.11%	+85.65%

09-02	Engie Set to Join the Euro Stoxx 50
09-01	Nokia set to rejoin Euro Stoxx 50, Volkswagen dropped	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	2,527	2,348	3,610	3,748	8,193	10,679	-	-
Change	-	-7.06%	53.74%	3.81%	118.6%	30.35%	-	-
Enterprise Value (EV)	2,527	2,348	3,610	3,748	8,193	10,679	10,679	10,679
Change	-	-7.06%	53.74%	3.81%	118.6%	30.35%	0%	0%
P/E	-0.72x	5.91x	6.09x	6.22x	9.42x	11.5x	9.59x	8.62x
PBR	0.42x	0.38x	0.49x	0.51x	0.93x	1.26x	1.14x	1.05x
PEG	-	-0x	0.1x	2.18x	0.2x	1.43x	0.5x	0.8x
Capitalization / Revenue	1.3x	1.18x	1.55x	1.69x	3.71x	4.32x	3.95x	3.71x
EV / Revenue	0x	0x	0x	0x	0x	4.32x	3.95x	3.71x
EV / EBITDA	-	-	-	-	-	-	-	-
EV / EBIT	0x	0x	0x	0x	0x	6.99x	6.35x	5.83x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	-	-	0.026	-	-	0.1429	0.1781	0.2284
Rate of return	-	-	1.69%	-	-	3.02%	3.76%	4.83%
EPS ²	-1.505	0.1692	0.2528	0.26	0.38	0.4106	0.4938	0.5488
Distribution rate	-	-	10.3%	-	-	34.8%	36.1%	41.6%
Net sales ¹	1,950	1,995	2,324	2,219	2,211	2,472	2,704	2,879
EBITDA	-	-	-	-	-	-	-	-
EBIT ¹	743	1,007	1,385	1,352	1,362	1,528	1,681	1,833
Net income ¹	-2,906	398	611	654	943	946.9	1,097	1,200
Net Debt	-	-	-	-	-	-	-	-
Reference price ²	1.077	1.000	1.539	1.617	3.580	4.733	4.733	4.733
Nbr of stocks (in thousands)	2,345,981	2,348,208	2,345,842	2,317,775	2,288,442	2,256,243	-	-
Announcement Date	3/14/22	3/15/23	3/7/24	2/28/25	2/27/26	-	-	-

¹EUR in Million²EUR

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
JPMORGAN CHASE & CO.	14.19x	-	-	1.76%	953B
BANK OF AMERICA CORPORATION	13.4x	-	-	1.9%	438B
INDUSTRIAL AND COMMERCIAL BANK OF CHINA LIMITED	6.25x	-	-	4.99%	403B
HSBC HOLDINGS PLC	13.08x	-	-	3.99%	366B
CHINA CONSTRUCTION BANK CORPORATION	6.16x	-	-	5.01%	326B
BANK OF CHINA LIMITED	6.65x	-	-	4.76%	292B
ROYAL BANK OF CANADA	18.07x	-	-	2.35%	292B
MITSUBISHI UFJ FINANCIAL GROUP, INC.	14.87x	-	-	2.66%	271B
WELLS FARGO & COMPANY	12.32x	-	-	2.12%	272B
Average	11.66x			3.28%	401.66B
Weighted average by Cap.	11.98x			3.04%