Valuation BNP Paribas Xetra

Stocks

Market Closed - Xetra 11:35:38 2026-08-17 EDT			After hours 15:05:26
111.12 ^EUR	-0.87%		110.61	-0.46%

11:14am	Coloplast appoints Amanda Rajkumar as Chief People Officer	FW
07:53am	Germany Plans Syndicated Tap of August 2056 Bund; Hires Banks for Transaction	DJ

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	121,809	-	-
Change	-	-12.16%	9.37%	-7.02%	33.23%	36.87%	-	-
Enterprise Value (EV)	74,779	65,690	71,847	66,800	88,998	121,809	121,809	121,809
Change	-	-12.16%	9.37%	-7.02%	33.23%	36.87%	0%	0%
P/E	8.37x	6.83x	7.29x	6.19x	7.85x	9.41x	8.69x	7.69x
PBR	0.69x	0.6x	0.65x	0.58x	0.77x	1x	0.95x	0.9x
PEG	-	0.92x	0.7x	0.5x	1.04x	0.6x	1.04x	0.6x
Capitalization / Revenue	1.62x	1.3x	1.57x	1.37x	1.74x	2.22x	2.13x	2.04x
EV / Revenue	0x	0x	0x	0x	0x	2.22x	2.13x	2.04x
EV / EBITDA	-	-	-	-	-	-	-	-
EV / EBIT	0x	0x	0x	0x	0x	5.59x	5.17x	4.76x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	3.67	3.9	4.6	4.79	5.16	5.949	6.778	7.66
Rate of return	6.04%	7.32%	7.35%	8.09%	6.39%	5.31%	6.05%	6.83%
EPS ²	7.26	7.8	8.58	9.57	10.29	11.91	12.91	14.58
Distribution rate	50.6%	50%	53.6%	50.1%	50.1%	49.9%	52.5%	52.6%
Net sales ¹	46,235	50,419	45,874	48,831	51,223	54,873	57,260	59,793
EBITDA	-	-	-	-	-	-	-	-
EBIT ¹	15,124	16,717	14,918	18,638	19,849	21,808	23,563	25,588
Net income ¹	9,488	10,196	10,975	11,688	12,225	13,498	14,480	16,056
Net Debt	-	-	-	-	-	-	-	-
Reference price ²	60.77	53.25	62.59	59.22	80.79	112.10	112.10	112.10
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.	14.36x	-	-	1.74%	964B
BANK OF AMERICA CORPORATION	13.78x	-	-	1.85%	451B
INDUSTRIAL AND COMMERCIAL BANK OF CHINA LIMITED	5.97x	-	-	5.19%	381B
HSBC HOLDINGS PLC	12.66x	-	-	4.12%	355B
ROYAL BANK OF CANADA	18.93x	-	-	2.26%	301B
CHINA CONSTRUCTION BANK CORPORATION	5.7x	-	-	5.35%	300B
WELLS FARGO & COMPANY	12.16x	-	-	2.15%	269B
BANK OF CHINA LIMITED	6x	-	-	5.24%	264B
MITSUBISHI UFJ FINANCIAL GROUP, INC.	14.94x	-	-	2.65%	261B
Average	11.61x			3.39%	394.04B
Weighted average by Cap.	12.12x			3.07%