Valuation Azelis Group N.V. Börse Stuttgart
Stocks
2R7
BE0974400328
Diversified Industrial Goods Wholesale
|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 10.53 EUR | -0.38% |
|
+1.74% | +12.98% |
| 06-16 | Brenntag Lags Dax as Deutsche Bank Pivots to IMCD and Azelis | DP |
| 05-13 | Azelis Group NV Approves Dividend for the Fiscal Year 2025, Payable on 1 July 2026 | CI |
Company Valuation: Azelis Group N.V.
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 5,899 | 6,202 | 5,184 | 4,440 | 2,276 | 2,577 | - | - |
| Change | - | 5.13% | -16.41% | -14.36% | -48.73% | 13.2% | - | - |
| Enterprise Value (EV) 1 | 6,770 | 7,369 | 6,475 | 5,980 | 3,887 | 4,034 | 3,930 | 3,816 |
| Change | - | 8.85% | -12.13% | -7.65% | -35% | 3.78% | -2.58% | -2.89% |
| P/E | 87x | 29.1x | 30x | 25.7x | 20.3x | 16.9x | 14.6x | 13.4x |
| PBR | 2.65x | 2.6x | 2.06x | 1.61x | 0.84x | 0.92x | 0.89x | 0.85x |
| PEG | - | 0x | -1.6x | - | -0.5x | 0.5x | 0.9x | 1.58x |
| Capitalization / Revenue | 2.08x | 1.5x | 1.24x | 1.05x | 0.55x | 0.62x | 0.6x | 0.57x |
| EV / Revenue | 2.39x | 1.79x | 1.55x | 1.42x | 0.95x | 0.97x | 0.91x | 0.84x |
| EV / EBITDA | 23.5x | 15.2x | 12.9x | 11.7x | 7.9x | 8.71x | 8.12x | 7.51x |
| EV / EBIT | 32.6x | 19x | 16.7x | 15.5x | 12.4x | 12x | 10.8x | 9.89x |
| EV / FCF | 94.5x | 21x | 12.7x | 17.5x | 8.79x | 16.1x | 16.9x | 14.2x |
| FCF Yield | 1.06% | 4.75% | 7.87% | 5.72% | 11.4% | 6.22% | 5.93% | 7.02% |
| Dividend per Share 2 | 0.03 | 0.29 | 0.22 | 0.23 | 0.226 | 0.2303 | 0.255 | 0.2864 |
| Rate of return | 0.12% | 1.09% | 0.99% | 1.21% | 2.42% | 2.18% | 2.41% | 2.7% |
| EPS 2 | 0.29 | 0.91 | 0.74 | 0.74 | 0.46 | 0.6258 | 0.726 | 0.7874 |
| Distribution rate | 10.3% | 31.9% | 29.7% | 31.1% | 49.1% | 36.8% | 35.1% | 36.4% |
| Net sales 1 | 2,836 | 4,125 | 4,176 | 4,214 | 4,111 | 4,164 | 4,326 | 4,530 |
| EBITDA 1 | 287.8 | 484.7 | 500.6 | 512.2 | 492 | 463.2 | 484.1 | 507.9 |
| EBIT 1 | 207.8 | 388.4 | 386.9 | 385.9 | 313.3 | 336.7 | 363 | 385.8 |
| Net income 1 | 67.76 | 213.2 | 177.7 | 180.7 | 111.2 | 157.4 | 182.1 | 198.1 |
| Net Debt 1 | 871.1 | 1,168 | 1,291 | 1,540 | 1,611 | 1,457 | 1,353 | 1,239 |
| Reference price 2 | 25.22 | 26.52 | 22.18 | 19.00 | 9.35 | 10.59 | 10.59 | 10.59 |
| Nbr of stocks (in thousands) | 233,846 | 233,846 | 233,723 | 233,670 | 243,450 | 243,316 | - | - |
| Announcement Date | 3/15/22 | 3/2/23 | 3/7/24 | 2/20/25 | 2/19/26 | - | - | - |
1EUR in Million2EUR
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 17.13x | 1.07x | 15.31x | 2.77% | 100B | |
| 13.61x | 1.09x | 13.83x | 2.34% | 81.81B | |
| 13.58x | 1.21x | 18.9x | 2.94% | 81.28B | |
| 13.42x | 1.18x | 18.15x | 2.4% | 50.03B | |
| 63.83x | 3.86x | 23.87x | 0.04% | 44.7B | |
| 11.19x | 1.36x | 14.08x | 2.62% | 44.26B | |
| 21.65x | 1.18x | 10.88x | 0.9% | 34.31B | |
| 13.75x | 0.57x | 8.78x | 2.14% | 35.05B | |
| 19.42x | 0.91x | 9.48x | 2.78% | 11.76B | |
| Average | 20.84x | 1.38x | 14.81x | 2.1% | 53.71B | |
| Weighted average by Cap. | 19.46x | 1.36x | 15.70x | 2.24% |
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
- Stock Market
- Stocks
- AZE Stock
- 2R7 Stock
- Valuation Azelis Group N.V.
Select your edition
All financial news and data tailored to specific country editions
