Valuation Eaton Corporation plc Thailand S.E.
Stocks
ETN23
TH3932128707
Electrical Components & Equipment
|
End-of-day quote
Thailand S.E.
2026-09-09
|
5-day change | 1st Jan Change | ||
| 7.050 THB | 0.00% |
|
+6.02% | - |
| 09-08 | Eaton's Margins to Meaningfully Improve in Q3, Beyond on Proactive Pricing Actions, UBS Says | MT |
| 09-08 | UBS Upgrades Eaton to Buy From Neutral, Adjusts Price Target to $515 From $450 | MT |
Company Valuation: Eaton Corporation plc
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 68,886 | 62,419 | 96,159 | 131,155 | 123,709 | 163,955 | - | - |
| Change | - | -9.39% | 54.05% | 36.39% | -5.68% | 32.53% | - | - |
| Enterprise Value (EV) 1 | 76,897 | 70,519 | 102,819 | 138,227 | 132,801 | 181,991 | 179,813 | 175,742 |
| Change | - | -8.29% | 45.8% | 34.44% | -3.93% | 37.04% | -1.2% | -2.26% |
| P/E | 32.4x | 25.6x | 30x | 34.9x | 30.5x | 37.5x | 29x | 24.5x |
| PBR | 4.2x | 3.68x | 5.05x | 7.17x | 6.36x | 7.37x | 6.4x | 5.74x |
| PEG | - | 1.7x | 1x | 1.9x | 3.05x | 4.85x | 1x | 1.3x |
| Capitalization / Revenue | 3.51x | 3.01x | 4.15x | 5.27x | 4.51x | 5.02x | 4.48x | 4.08x |
| EV / Revenue | 3.92x | 3.4x | 4.43x | 5.56x | 4.84x | 5.57x | 4.92x | 4.37x |
| EV / EBITDA | 22.7x | 17x | 20.9x | 23.9x | 20.3x | 23.6x | 20.1x | 17.3x |
| EV / EBIT | 31.2x | 22.1x | 25.7x | 28.4x | 24x | 27.2x | 22.9x | 19.7x |
| EV / FCF | 48.4x | 36.4x | 35.9x | 39.3x | 37.4x | 47.5x | 34.4x | 27x |
| FCF Yield | 2.07% | 2.74% | 2.79% | 2.55% | 2.68% | 2.1% | 2.91% | 3.7% |
| Dividend per Share 2 | 3.04 | 3.24 | 3.44 | 3.76 | 4.16 | 4.29 | 4.633 | 5.199 |
| Rate of return | 1.76% | 2.06% | 1.43% | 1.13% | 1.31% | 1.02% | 1.1% | 1.23% |
| EPS 2 | 5.34 | 6.14 | 8.02 | 9.5 | 10.45 | 11.26 | 14.58 | 17.26 |
| Distribution rate | 56.9% | 52.8% | 42.9% | 39.6% | 39.8% | 38.1% | 31.8% | 30.1% |
| Net sales 1 | 19,628 | 20,752 | 23,196 | 24,878 | 27,448 | 32,645 | 36,567 | 40,200 |
| EBITDA 1 | 3,385 | 4,152 | 4,922 | 5,791 | 6,531 | 7,697 | 8,961 | 10,174 |
| EBIT 1 | 2,463 | 3,198 | 3,996 | 4,870 | 5,525 | 6,691 | 7,850 | 8,921 |
| Net income 1 | 2,144 | 2,462 | 3,218 | 3,794 | 4,087 | 4,351 | 5,613 | 6,654 |
| Net Debt 1 | 8,011 | 8,100 | 6,660 | 7,072 | 9,092 | 18,036 | 15,858 | 11,786 |
| Reference price 2 | 172.82 | 156.95 | 240.82 | 331.87 | 318.51 | 422.13 | 422.13 | 422.13 |
| Nbr of stocks (in thousands) | 398,600 | 397,700 | 399,300 | 395,200 | 388,400 | 388,400 | - | - |
| Announcement Date | 2/4/22 | 2/8/23 | 2/1/24 | 1/31/25 | 2/3/26 | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 16.18x | 2.08x | 9.35x | 3.16% | 235B | |
| 25.08x | 2.99x | 16.37x | 2.07% | 243B | |
| 31.49x | 4.03x | 18.62x | 1.55% | 196B | |
| 37.5x | 5.55x | 23.63x | 1.02% | 164B | |
| 43.99x | 5.9x | 26.43x | 1.13% | 149B | |
| 48.14x | 7.93x | 31.86x | 0.09% | 112B | |
| 97.86x | 12.33x | 69.97x | 0.32% | 104B | |
| 31.14x | 5.04x | 17.54x | 1.45% | 84.87B | |
| 27.57x | 5.05x | 18.62x | 1.47% | 54.59B | |
| Average | 39.88x | 5.66x | 25.82x | 1.36% | 149.15B | |
| Weighted average by Cap. | 36.13x | 4.97x | 23.09x | 1.59% |
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
- ETN Stock
- ETN23 Stock
- Valuation Eaton Corporation plc
Select your edition
All financial news and data tailored to specific country editions
