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 83,730 165,419 206,771 - -
Change - -13.37% 30.9% 41.17% 97.56% 25% - -
Enterprise Value (EV) 1 55,906 48,515 62,173 87,299 169,790 217,724 213,947 205,595
Change - -13.22% 28.15% 40.41% 94.49% 28.23% -1.73% -3.9%
P/E 34.4x 24.9x 31.9x 36.2x 40.5x 33x 26.1x 23x
PBR 8.68x 6.74x 7.07x 8.58x 12.4x 11.4x 8.35x 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 5.84x 4.99x 4.42x
EV / Revenue 5.14x 3.84x 4.95x 5.73x 7.35x 6.15x 5.16x 4.4x
EV / EBITDA 21.7x 16.2x 20.7x 22.5x 24.4x 18.4x 15.9x 13.5x
EV / EBIT 25.7x 18.6x 24x 26.4x 28.1x 21.3x 17.9x 15.1x
EV / FCF 47.4x 27.1x 28.8x 40.5x 38.7x 34.4x 28.6x 23.7x
FCF Yield 2.11% 3.69% 3.47% 2.47% 2.59% 2.91% 3.49% 4.21%
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 69.45 135.14 167.23 167.23 167.23
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.($)
33.06x6.15x18.4x0.61% 207B
15.1x0.33x7.47x3.37% 115B
37.92x6.11x19.81x0.95% 83.64B
25.26x9.91x21.09x0.48% 82.58B
62.2x6.54x30.59x0.23% 66.21B
19.68x1.14x12.71x0.57% 63.74B
79.97x9.47x40.19x0.02% 63.61B
19.53x3.31x12.58x1.36% 62.04B
64.34x20.2x52.12x0.48% 36.91B
Average 39.67x 7.02x 23.89x 0.9% 86.72B
Weighted average by Cap. 35.72x 6.02x 20.70x 1.01%

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