Valuation BNP Paribas LIQUIDNET SYSTEMS

Stocks

Delayed LIQUIDNET SYSTEMS Other stock markets			5-day change	1st Jan Change
- ^EUR	-.--%		-.--%	-

07-31	US Treasury yield curve 'twist' reflects view Fed may not hike again	RE
07-31	China tech stocks rally on AI rebound hopes, but STAR 50 posts record monthly slump	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	74,779	65,690	71,847	66,800	88,998	120,187	-	-
Change	-	-12.16%	9.37%	-7.02%	33.23%	35.04%	-	-
Enterprise Value (EV)	74,779	65,690	71,847	66,800	88,998	120,187	120,187	120,187
Change	-	-12.16%	9.37%	-7.02%	33.23%	35.04%	0%	0%
P/E	8.37x	6.83x	7.29x	6.19x	7.85x	9.23x	8.52x	7.56x
PBR	0.69x	0.6x	0.65x	0.58x	0.77x	0.98x	0.93x	0.87x
PEG	-	0.92x	0.7x	0.5x	1.04x	0.6x	1.02x	0.6x
Capitalization / Revenue	1.62x	1.3x	1.57x	1.37x	1.74x	2.19x	2.1x	2.01x
EV / Revenue	0x	0x	0x	0x	0x	2.19x	2.1x	2.01x
EV / EBITDA	-	-	-	-	-	-	-	-
EV / EBIT	0x	0x	0x	0x	0x	5.54x	5.13x	4.73x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	3.67	3.9	4.6	4.79	5.16	5.937	6.76	7.635
Rate of return	6.04%	7.32%	7.35%	8.09%	6.39%	5.41%	6.16%	6.96%
EPS ²	7.26	7.8	8.58	9.57	10.29	11.87	12.86	14.51
Distribution rate	50.6%	50%	53.6%	50.1%	50.1%	50%	52.5%	52.6%
Net sales ¹	46,235	50,419	45,874	48,831	51,223	54,778	57,142	59,661
EBITDA	-	-	-	-	-	-	-	-
EBIT ¹	15,124	16,717	14,918	18,638	19,849	21,701	23,445	25,409
Net income ¹	9,488	10,196	10,975	11,688	12,225	13,459	14,439	15,992
Net Debt	-	-	-	-	-	-	-	-
Reference price ²	60.77	53.25	62.59	59.22	80.79	109.66	109.66	109.66
Nbr of stocks (in thousands)	1,230,533	1,233,610	1,147,896	1,128,000	1,101,601	1,096,000	-	-
Announcement Date	2/8/22	2/7/23	2/1/24	2/4/25	2/5/26	-	-	-

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.($)
JPMORGAN CHASE & CO.	13.92x	-	-	1.79%	935B
BANK OF AMERICA CORPORATION	13.25x	-	-	1.91%	435B
INDUSTRIAL AND COMMERCIAL BANK OF CHINA LIMITED	6.27x	-	-	4.94%	402B
HSBC HOLDINGS PLC	13.14x	-	-	3.96%	364B
CHINA CONSTRUCTION BANK CORPORATION	6.02x	-	-	5.07%	316B
ROYAL BANK OF CANADA	18.47x	-	-	2.31%	291B
BANK OF CHINA LIMITED	6.31x	-	-	4.99%	273B
WELLS FARGO & COMPANY	11.88x	-	-	2.21%	261B
MITSUBISHI UFJ FINANCIAL GROUP, INC.	14.54x	-	-	2.72%	252B
Average	11.53x			3.32%	392.14B
Weighted average by Cap.	11.86x			3.07%