Valuation Carrefour LIQUIDNET SYSTEMS

Stocks

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

07-02	UBS Upgrades Carrefour to Buy Rating, Boosts PT	MT
07-02	European Stocks Turn Upbeat Ahead of US Jobs Data

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	12,343	12,040	11,582	9,105	10,050	11,384	-	-
Change	-	-2.46%	-3.81%	-21.39%	10.38%	13.28%	-	-
Enterprise Value (EV) ¹	19,538	20,911	19,681	18,428	19,463	20,045	19,539	18,921
Change	-	7.03%	-5.88%	-6.37%	5.62%	2.99%	-2.52%	-3.16%
P/E	11.8x	8.69x	7.13x	13.6x	30.5x	9.93x	9.64x	9.14x
PBR	1.22x	1.04x	0.99x	0.82x	0.92x	1.03x	0.98x	0.93x
PEG	-	0.3x	0.2x	-0.2x	-0.6x	0x	3.1x	1.68x
Capitalization / Revenue	0.17x	0.15x	0.14x	0.11x	0.12x	0.14x	0.14x	0.13x
EV / Revenue	0.27x	0.26x	0.24x	0.22x	0.24x	0.24x	0.23x	0.22x
EV / EBITDA	4.29x	4.53x	4.32x	3.97x	4.32x	4.33x	4.13x	3.8x
EV / EBIT	8.6x	8.8x	8.69x	8.33x	9.02x	8.55x	7.86x	7.19x
EV / FCF	9.73x	8.95x	12.1x	12.6x	8.03x	13.1x	16.6x	17.9x
FCF Yield	10.3%	11.2%	8.24%	7.91%	12.5%	7.62%	6.02%	5.6%
Dividend per Share ²	0.52	0.56	0.87	0.92	0.97	1.034	1.065	1.11
Rate of return	3.23%	3.58%	5.25%	6.7%	6.82%	6.42%	6.6%	6.89%
EPS ²	1.362	1.8	2.324	1.013	0.4671	1.623	1.673	1.764
Distribution rate	38.2%	31.1%	37.4%	90.9%	208%	63.7%	63.6%	63%
Net sales ¹	72,958	81,385	83,270	85,445	82,102	81,970	83,255	85,003
EBITDA ¹	4,550	4,613	4,559	4,637	4,506	4,628	4,732	4,974
EBIT ¹	2,272	2,377	2,264	2,213	2,158	2,345	2,486	2,632
Net income ¹	1,072	1,348	1,659	723	319	1,148	1,177	1,209
Net Debt ¹	7,195	8,871	8,099	9,323	9,413	8,661	8,155	7,537
Reference price ²	16.10	15.64	16.56	13.73	14.23	16.12	16.12	16.12
Nbr of stocks (in thousands)	766,438	769,845	699,183	663,135	706,234	706,234	-	-
Announcement Date	2/16/22	2/14/23	2/20/24	2/19/25	2/17/26	-	-	-

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.($)
CASEY'S GENERAL STORES, INC.	37.47x	1.53x	19.21x	0.32%	29.51B
SEVEN & I HOLDINGS CO., LTD.	17.26x	0.66x	7.46x	2.93%	29.01B
AVENUE SUPERMARTS LIMITED	85.51x	3.79x	50.23x	-.--%	27.36B
COLES GROUP LIMITED	27.88x	0.89x	9.56x	3.31%	21.61B
JERÓNIMO MARTINS, SGPS, S.A.	14.79x	0.37x	5.34x	4.12%	11.93B
SM INVESTMENTS CORPORATION	7.79x	1.8x	5.93x	2.52%	11.78B
J SAINSBURY PLC	16.3x	0.39x	5.98x	4.38%	9.95B
SHOPRITE HOLDINGS LTD	19.86x	0.75x	8.26x	2.89%	9.73B
KESKO OYJ	16.92x	0.86x	8.57x	4.92%	8.9B
Average	27.09x	1.23x	13.39x	2.82%	17.75B
Weighted average by Cap.	33.31x	1.45x	16.99x	2.26%