Company Valuation: Amphenol Corporation

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 52,304 45,310 59,310 83,730 165,419 206,044 - -
Change - -13.37% 30.9% 41.17% 97.56% 24.56% - -
Enterprise Value (EV) 1 55,906 48,515 62,173 87,299 169,790 216,996 213,219 204,867
Change - -13.22% 28.15% 40.41% 94.49% 27.8% -1.74% -3.92%
P/E 34.4x 24.9x 31.9x 36.2x 40.5x 32.9x 26.1x 22.9x
PBR 8.68x 6.74x 7.07x 8.58x 12.4x 11.4x 8.34x 6.36x
PEG - 1.2x 19.52x 1.5x 0.5x 0.6x 1x 1.7x
Capitalization / Revenue 4.81x 3.59x 4.72x 5.5x 7.16x 5.82x 4.97x 4.41x
EV / Revenue 5.14x 3.84x 4.95x 5.73x 7.35x 6.13x 5.15x 4.38x
EV / EBITDA 21.7x 16.2x 20.7x 22.5x 24.4x 18.3x 15.9x 13.5x
EV / EBIT 25.7x 18.6x 24x 26.4x 28.1x 21.2x 17.8x 15.1x
EV / FCF 47.4x 27.1x 28.8x 40.5x 38.7x 34.3x 28.5x 23.7x
FCF Yield 2.11% 3.69% 3.47% 2.47% 2.59% 2.92% 3.5% 4.23%
Dividend per Share 2 0.3175 0.405 0.425 0.55 0.745 1.016 1.117 1.257
Rate of return 0.73% 1.06% 0.86% 0.79% 0.55% 0.61% 0.67% 0.75%
EPS 2 1.27 1.53 1.555 1.92 3.34 5.072 6.402 7.286
Distribution rate 25% 26.5% 27.3% 28.6% 22.3% 20% 17.4% 17.3%
Net sales 1 10,876 12,623 12,555 15,223 23,095 35,411 41,425 46,764
EBITDA 1 2,571 3,000 3,001 3,875 6,972 11,836 13,440 15,223
EBIT 1 2,176 2,607 2,594 3,302 6,050 10,220 11,980 13,590
Net income 1 1,591 1,902 1,928 2,424 4,270 6,505 8,274 9,311
Net Debt 1 3,603 3,205 2,862 3,569 4,371 10,952 7,175 -1,176
Reference price 2 43.73 38.07 49.56 69.45 135.14 167.11 167.11 167.11
Nbr of stocks (in thousands) 1,196,056 1,190,189 1,196,620 1,205,613 1,224,056 1,232,983 - -
Announcement Date 1/26/22 1/25/23 1/24/24 1/22/25 1/28/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
32.68x6.08x18.19x0.61% 204B
14.04x0.32x7.13x3.58% 114B
27.18x10.89x22.74x0.42% 88.87B
43x6.97x22.6x0.84% 94.93B
80.48x9.53x40.43x0.02% 64.02B
73.38x7.7x36.04x0.2% 78.08B
19.77x1.14x12.76x0.57% 63.98B
19.57x3.32x12.61x1.36% 62.17B
29.83x1.94x20.96x-.--% 39.98B
Average 37.77x 5.32x 21.50x 0.84% 90.09B
Weighted average by Cap. 36.18x 5.52x 20.40x 0.97%

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

  1. Stock Market
  2. Stocks
  3. APH Stock
  4. XPH Stock
  5. Valuation Amphenol Corporation