|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 13.22 EUR | +2.48% |
|
+5.76% | +63.01% |
| 07-01 | Pareto makes three changes to its Norwegian monthly portfolio | FW |
| 06-29 | CMB.Tech Sells 2 Suezmax Tankers | MT |
Company Valuation: CMB.TECH NV
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 1,789 | 3,384 | 3,564 | 1,973 | 2,763 | 4,388 | - | - |
| Change | - | 89.13% | 5.34% | -44.66% | 40.08% | 58.81% | - | - |
| Enterprise Value (EV) 1 | 3,352 | 4,900 | 4,036 | 4,556 | 8,179 | 9,437 | 9,034 | 8,520 |
| Change | - | 46.17% | -17.63% | 12.87% | 79.52% | 15.38% | -4.28% | -5.69% |
| P/E | -5.28x | 16.6x | 4.13x | 2.29x | 15.6x | 3.62x | 9.92x | 9.63x |
| PBR | 0.91x | 1.56x | 1.51x | 1.67x | 1.05x | 1.32x | 1.26x | 1.18x |
| PEG | - | -0x | 0x | 0.58x | -0.2x | 0x | -0.2x | 3.24x |
| Capitalization / Revenue | 4.26x | 3.96x | 2.88x | 2.1x | 1.66x | 2.15x | 2.37x | 2.25x |
| EV / Revenue | 7.99x | 5.73x | 3.26x | 4.85x | 4.91x | 4.62x | 4.89x | 4.37x |
| EV / EBITDA | 69.3x | 11.6x | 4.91x | 3.9x | 8.67x | 6.02x | 7.25x | 6.7x |
| EV / EBIT | -11.3x | 24.7x | 6.72x | 4.54x | 14.7x | 7.57x | 11.4x | 10.3x |
| EV / FCF | -7.64x | 55.2x | 2.37x | -20.4x | - | 15x | 13.5x | 10.6x |
| FCF Yield | -13.1% | 1.81% | 42.3% | -4.9% | - | 6.65% | 7.4% | 9.45% |
| Dividend per Share 2 | 0.12 | 0.12 | 2.34 | - | - | 0.6067 | 0.4267 | 0.65 |
| Rate of return | 1.35% | 0.72% | 13.3% | - | - | 4.01% | 2.82% | 4.3% |
| EPS 2 | -1.68 | 1.01 | 4.27 | 4.44 | 0.61 | 4.175 | 1.525 | 1.57 |
| Distribution rate | -7.14% | 11.9% | 54.8% | - | - | 14.5% | 28% | 41.4% |
| Net sales 1 | 419.8 | 854.7 | 1,237 | 940.2 | 1,666 | 2,041 | 1,848 | 1,951 |
| EBITDA 1 | 48.35 | 421.1 | 821.7 | 1,169 | 942.9 | 1,568 | 1,245 | 1,273 |
| EBIT 1 | -296.6 | 198.2 | 600.7 | 1,002 | 555 | 1,247 | 794.4 | 824.3 |
| Net income 1 | -339.2 | 202.9 | 862.3 | 870.8 | 161.7 | 996.4 | 449.8 | 492.3 |
| Net Debt 1 | 1,563 | 1,516 | 472.1 | 2,583 | 5,416 | 5,049 | 4,645 | 4,132 |
| Reference price 2 | 8.87 | 16.77 | 17.65 | 10.16 | 9.52 | 15.12 | 15.12 | 15.12 |
| Nbr of stocks (in thousands) | 201,678 | 201,784 | 201,913 | 194,217 | 290,170 | 290,170 | - | - |
| Announcement Date | 2/3/22 | 2/2/23 | 2/1/24 | 2/27/25 | 2/26/26 | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 3.62x | 4.62x | 6.02x | 4.01% | 4.39B | |
| 26.21x | 4.13x | 13.77x | 5.07% | 118B | |
| 31.31x | 10.24x | 14.75x | 2.88% | 89.45B | |
| 12.6x | 2.05x | 10.44x | 6.15% | 79.51B | |
| 21.76x | 5.75x | 11.63x | 3.71% | 71.33B | |
| 25.08x | 10.07x | 13.64x | 3.7% | 69.48B | |
| 13.27x | 6.4x | 11.37x | 7.99% | 58B | |
| 24.2x | 3.76x | 12.93x | 1.91% | 55.57B | |
| 15.36x | 2.28x | 10.59x | 4.9% | 55.35B | |
| 16.19x | 3.7x | 11.2x | 5.2% | 29.69B | |
| Average | 18.96x | 5.30x | 11.63x | 4.55% | 63.07B | |
| Weighted average by Cap. | 21.64x | 5.57x | 12.48x | 4.56% |
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
- CMBT Stock
- Valuation CMB.TECH NV
Select your edition
All financial news and data tailored to specific country editions
