Valuation AXA Swiss Exchange

Stocks

Market Closed - Swiss Exchange 11:31:42 2026-09-08 EDT			5-day change	1st Jan Change
41.00 ^CHF	-2.26%		-2.26%	+46.95%

09-11	Paul-Antoine Cristofari Appointed CEO of Gan Prevoyance
09-11	Berenberg: AXA Poised for Further EPS Growth After 'Strong' 2024-2026 Track Record	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	62,576	62,187	64,437	72,930	83,440	87,380	-	-
Change	-	-0.62%	3.62%	13.18%	14.41%	4.72%	-	-
Enterprise Value (EV) ¹	59,292	94,301	96,039	113,315	118,464	102,980	102,980	102,980
Change	-	59.04%	1.84%	17.99%	4.54%	-13.07%	0%	0%
P/E	8.82x	9.21x	9.42x	9.81x	9.04x	10.4x	9.53x	8.87x
PBR	0.96x	1.49x	1.3x	1.4x	1.71x	1.81x	1.71x	1.66x
PEG	-	-1.95x	0.9x	0.8x	0.3x	-1.19x	0.99x	1.2x
Capitalization / Revenue	0.63x	0.61x	0.77x	0.84x	0.92x	0.77x	0.73x	0.7x
EV / Revenue	0.59x	0.92x	1.15x	1.3x	1.3x	0.9x	0.86x	0.83x
EV / EBITDA	-	-	-	-	-	-	-	-
EV / EBIT	6.23x	10.1x	10.4x	10.9x	11.4x	8.9x	8.21x	7.79x
EV / FCF	9.6x	12.5x	16x	9.45x	5.4x	15.1x	14.3x	11.6x
FCF Yield	10.4%	7.98%	6.26%	10.6%	18.5%	6.61%	6.97%	8.64%
Dividend per Share ²	1.54	1.7	1.98	2.15	2.32	2.51	2.713	2.9
Rate of return	5.88%	6.52%	6.71%	6.26%	5.66%	5.81%	6.28%	6.71%
EPS ²	2.97	2.83	3.13	3.5	4.53	4.136	4.534	4.87
Distribution rate	51.9%	60.1%	63.3%	61.4%	51.2%	60.7%	59.8%	59.5%
Net sales ¹	99,931	102,345	83,627	87,303	91,139	113,822	119,231	124,784
EBITDA	-	-	-	-	-	-	-	-
EBIT ¹	9,514	9,329	9,218	10,412	10,368	11,573	12,536	13,214
Net income ¹	7,294	6,675	7,189	7,886	9,797	8,421	9,000	9,443
Net Debt ¹	-3,284	32,114	31,602	40,385	35,024	15,600	15,600	15,600
Reference price ²	26.18	26.06	29.49	34.32	40.96	43.19	43.19	43.19
Nbr of stocks (in thousands)	2,389,774	2,386,757	2,185,051	2,124,998	2,037,115	2,023,161	-	-
Announcement Date	2/24/22	2/23/23	2/22/24	2/27/25	2/26/26	-	-	-

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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
PING AN INSURANCE (GROUP) COMPANY OF CHINA, LTD.	6.62x	4.91x	-	5.19%	140B
AXA	10.39x	0.9x	-	5.84%	101B
AIA GROUP LIMITED	12.83x	-	-	2.83%	98.94B
GENERALI	14.22x	1.06x	1.07x	4.06%	78.62B
MANULIFE FINANCIAL CORPORATION	14.62x	-	-	3.22%	72.21B
METLIFE, INC.	12.64x	-	-	2.42%	61.5B
GREAT-WEST LIFECO INC.	17.3x	-	-	2.95%	59.04B
AFLAC INCORPORATED	16.15x	3.03x	-	2.14%	57.39B
CATHAY FINANCIAL HOLDING CO., LTD.	12.12x	-	-	4.56%	51.2B
Average	12.99x	2.47x	1.07x	3.69%	80.03B
Weighted average by Cap.	12.17x	2.75x	1.07x	3.93%