|
Market Closed -
Other stock markets
|
After hours 14:41:37 | |||
| 91.94 EUR | -0.02% |
|
93.04 | +1.20% |
| 02:34pm | US Breakevens Should Be Higher: Dhingra | MT |
| 11:38am | Cypress Creek secures $3.5 billion for one of largest US solar, storage projects | RE |
Company Valuation: BNP Paribas
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 | 101,064 | - | - |
| Change | - | -12.16% | 9.37% | -7.02% | 33.23% | 13.56% | - | - |
| Enterprise Value (EV) | 74,779 | 65,690 | 71,847 | 66,800 | 88,998 | 101,064 | 101,064 | 101,064 |
| Change | - | -12.16% | 9.37% | -7.02% | 33.23% | 13.56% | 0% | 0% |
| P/E Ratio | 8.37x | 6.83x | 7.29x | 6.19x | 7.85x | 7.81x | 7.24x | 6.59x |
| PBR | 0.69x | 0.6x | 0.65x | 0.58x | 0.77x | 0.83x | 0.78x | 0.73x |
| PEG | - | 0.92x | 0.7x | 0.5x | 1.04x | 0.5x | 0.92x | 0.66x |
| Capitalization / Revenue | 1.62x | 1.3x | 1.57x | 1.37x | 1.74x | 1.86x | 1.79x | 1.71x |
| EV / Revenue | 0x | 0x | 0x | 0x | 0x | 1.86x | 1.79x | 1.71x |
| EV / EBITDA | - | - | - | - | - | - | - | - |
| EV / EBIT | 0x | 0x | 0x | 0x | 0x | 4.64x | 4.31x | 4x |
| EV / FCF | - | - | - | - | - | - | - | - |
| FCF Yield | - | - | - | - | - | - | - | - |
| Dividend per Share 2 | 3.67 | 3.9 | 4.6 | 4.79 | 5.16 | 5.893 | 6.499 | 7.185 |
| Rate of return | 6.04% | 7.32% | 7.35% | 8.09% | 6.39% | 6.41% | 7.07% | 7.81% |
| EPS 2 | 7.26 | 7.8 | 8.58 | 9.57 | 10.29 | 11.77 | 12.69 | 13.96 |
| Distribution rate | 50.6% | 50% | 53.6% | 50.1% | 50.1% | 50.1% | 51.2% | 51.5% |
| Net sales 1 | 46,235 | 50,419 | 45,874 | 48,831 | 51,223 | 54,302 | 56,584 | 58,960 |
| EBITDA | - | - | - | - | - | - | - | - |
| EBIT 1 | 15,124 | 16,717 | 14,918 | 18,638 | 19,849 | 21,768 | 23,451 | 25,286 |
| Net income 1 | 9,488 | 10,196 | 10,975 | 11,688 | 12,225 | 13,302 | 14,209 | 15,352 |
| Net Debt | - | - | - | - | - | - | - | - |
| Reference price 2 | 60.77 | 53.25 | 62.59 | 59.22 | 80.79 | 91.96 | 91.96 | 91.96 |
| Nbr of stocks (in thousands) | 1,230,533 | 1,233,610 | 1,147,896 | 1,128,000 | 1,101,601 | 1,099,000 | - | - |
| Announcement Date | 2/8/22 | 2/7/23 | 2/1/24 | 2/4/25 | 2/5/26 | - | - | - |
1EUR in Million2EUR
Estimates
P/E Ratio, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
| 7.81x | - | - | 6.41% | 117B | ||
| 13.85x | - | - | 2.04% | 828B | ||
| 12.19x | - | - | 2.16% | 387B | ||
| 5.86x | - | - | 5.28% | 384B | ||
| 10.7x | - | - | 4.84% | 297B | ||
| 5.75x | - | - | 5.31% | 301B | ||
| 17.36x | - | - | 2.46% | 275B | ||
| 6.18x | - | - | 5.05% | 277B | ||
| 11.74x | - | - | 2.29% | 251B | ||
| 16.26x | - | - | 2.37% | 224B | ||
| Average | 10.77x | 3.82% | 334.06B | |||
| Weighted average by Cap. | 11.18x | 3.45% |
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
- BNP Stock
- Valuation BNP Paribas
Select your edition
All financial news and data tailored to specific country editions
















