Valuation Azelis Group N.V. Börse Stuttgart
Stocks
2R7
BE0974400328
Diversified Industrial Goods Wholesale
|
Market Closed -
Börse Stuttgart
15:46:10 2026-09-17 EDT
|
5-day change | 1st Jan Change | ||
| 12.09 EUR | +1.26% |
|
-0.25% | +29.72% |
| 07-30 | Azelis Group NV Reports Earnings Results for the Half Year Ended June 30, 2026 | CI |
| 07-30 | Azelis Group NV, H1 2026 Earnings Call, Jul 30, 2026 |
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 | 2,954 | - | - |
| Change | - | 5.13% | -16.41% | -14.36% | -48.73% | 29.77% | - | - |
| Enterprise Value (EV) 1 | 6,770 | 7,369 | 6,475 | 5,980 | 3,887 | 4,437 | 4,329 | 4,210 |
| Change | - | 8.85% | -12.13% | -7.65% | -35% | 14.15% | -2.43% | -2.76% |
| P/E | 87x | 29.1x | 30x | 25.7x | 20.3x | 18x | 16.5x | 15.4x |
| PBR | 2.65x | 2.6x | 2.06x | 1.61x | 0.84x | 1.04x | 1x | 0.95x |
| PEG | - | 0x | -1.6x | - | -0.5x | 0.4x | 1.81x | 2.16x |
| Capitalization / Revenue | 2.08x | 1.5x | 1.24x | 1.05x | 0.55x | 0.7x | 0.67x | 0.64x |
| EV / Revenue | 2.39x | 1.79x | 1.55x | 1.42x | 0.95x | 1.05x | 0.99x | 0.92x |
| EV / EBITDA | 23.5x | 15.2x | 12.9x | 11.7x | 7.9x | 9.16x | 8.73x | 8.11x |
| EV / EBIT | 32.6x | 19x | 16.7x | 15.5x | 12.4x | 12.5x | 11.9x | 11.1x |
| EV / FCF | 94.5x | 21x | 12.7x | 17.5x | 8.79x | 20.8x | 17.8x | 15.6x |
| FCF Yield | 1.06% | 4.75% | 7.87% | 5.72% | 11.4% | 4.81% | 5.63% | 6.42% |
| Dividend per Share 2 | 0.03 | 0.29 | 0.22 | 0.23 | 0.226 | 0.2235 | 0.243 | 0.2655 |
| Rate of return | 0.12% | 1.09% | 0.99% | 1.21% | 2.42% | 1.84% | 2% | 2.19% |
| EPS 2 | 0.29 | 0.91 | 0.74 | 0.74 | 0.46 | 0.6757 | 0.7371 | 0.7896 |
| Distribution rate | 10.3% | 31.9% | 29.7% | 31.1% | 49.1% | 33.1% | 33% | 33.6% |
| Net sales 1 | 2,836 | 4,125 | 4,176 | 4,214 | 4,111 | 4,229 | 4,377 | 4,584 |
| EBITDA 1 | 287.8 | 484.7 | 500.6 | 512.2 | 492 | 484.3 | 495.8 | 519.4 |
| EBIT 1 | 207.8 | 388.4 | 386.9 | 385.9 | 313.3 | 353.8 | 363.3 | 379.2 |
| Net income 1 | 67.76 | 213.2 | 177.7 | 180.7 | 111.2 | 167.2 | 183 | 194.6 |
| Net Debt 1 | 871.1 | 1,168 | 1,291 | 1,540 | 1,611 | 1,483 | 1,375 | 1,256 |
| Reference price 2 | 25.22 | 26.52 | 22.18 | 19.00 | 9.35 | 12.14 | 12.14 | 12.14 |
| 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 (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 15.08x | 1.01x | 15.87x | 2.52% | 117B | |
| 16.46x | 1.25x | 15.61x | 1.92% | 103B | |
| 14.5x | 1.29x | 19.98x | 2.7% | 94.57B | |
| 12.7x | 1.51x | 16.4x | 2.33% | 54.57B | |
| 13.15x | 1.2x | 19.74x | 2.4% | 52.32B | |
| 15.94x | 0.64x | 9.78x | 1.75% | 44.65B | |
| 60.29x | 3.32x | 21.67x | 0.03% | 41.26B | |
| 21.02x | 1.18x | 10.97x | 0.91% | 41.31B | |
| 17.81x | 0.88x | 9.07x | 3.02% | 11.23B | |
| Average | 20.77x | 1.36x | 15.45x | 1.95% | 62.24B | |
| Weighted average by Cap. | 18.71x | 1.32x | 16.37x | 2.06% |
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
