Valuation Amber Grid London S.E.

Stocks

Delayed London S.E. 11:59:29 2018-05-21 EDT			5-day change	1st Jan Change
1.430 ^EUR	+5.15%		+2.14%	-

09-29	AB Amber Grid Elects Ina Medvedeva-Rageniene as A Member of the Board	CI
08-07	AB Amber Grid Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	173.9	217.6	223.9	196.2	206.9	231.9
Change	-	25.13%	2.87%	-12.35%	5.45%	12.07%
Enterprise Value (EV) ¹	286.4	325.5	328.3	291.4	290.3	357.1
Change	-	13.64%	0.87%	-11.25%	-0.36%	23%
P/E	9.57x	9.38x	14.3x	15.1x	24.9x	171x
PBR	1.12x	1.22x	1.22x	1.05x	1.18x	1.39x
PEG	-	0.3x	-0.4x	-0.9x	-0.7x	-2x
Capitalization / Revenue	3.33x	3.17x	2.28x	2.39x	2.78x	3.33x
EV / Revenue	5.48x	4.75x	3.35x	3.55x	3.9x	5.13x
EV / EBITDA	11.6x	9.64x	10.9x	11.6x	11.7x	23.8x
EV / EBIT	19.2x	14x	17.5x	21.5x	25.1x	208x
EV / FCF	-3.62x	-22.5x	11.6x	-56.4x	9.44x	-5.49x
FCF Yield	-27.6%	-4.44%	8.58%	-1.77%	10.6%	-18.2%
Dividend per Share ²	-	0.0555	0.0676	0.1131	0.0599	0.056
Rate of return	-	4.55%	5.39%	10.3%	5.16%	4.31%
EPS ²	0.1019	0.1301	0.0878	0.0729	0.0466	0.007624
Distribution rate	-	42.7%	77%	155%	129%	735%
Net sales ¹	52.29	68.6	98.01	82.12	74.53	69.64
EBITDA ¹	24.75	33.77	30.2	25.21	24.82	14.99
EBIT ¹	14.95	23.21	18.78	13.57	11.55	1.719
Net income ¹	18.17	23.21	15.66	13.01	8.306	1.36
Net Debt ¹	112.5	107.9	104.5	95.18	83.43	125.2
Reference price ²	0.975	1.220	1.255	1.100	1.160	1.300
Nbr of stocks (in thousands)	178,383	178,383	178,383	178,383	178,383	178,383
Announcement Date	3/31/21	3/18/22	3/24/23	3/28/24	4/8/25	4/8/26

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.($)
ENBRIDGE INC.	23.11x	3.13x	12.82x	5.87%	104B
WILLIAMS COMPANIES, INC.	27.44x	9.46x	13.66x	3.1%	83.14B
ENTERPRISE PRODUCTS PARTNERS L.P.	11.84x	1.73x	10.03x	6.3%	76.9B
ENERGY TRANSFER LP	11.53x	1.11x	7.12x	6.93%	68.07B
KINDER MORGAN, INC.	19.4x	5.44x	10.97x	3.95%	67.14B
TC ENERGY CORPORATION	22.27x	9.14x	12.31x	4.26%	60.47B
TARGA RESOURCES CORP.	24x	4.13x	13.1x	1.84%	57.96B
MPLX LP	13.05x	6.27x	11.33x	8.08%	57.1B
CHENIERE ENERGY, INC.	34.7x	3.36x	9.33x	0.86%	55.56B
Average	20.81x	4.86x	11.19x	4.58%	70.02B
Weighted average by Cap.	20.77x	4.80x	11.31x	4.7%