Valuation Eaton Corporation plc Thailand S.E.
Stocks
ETN23
TH3932128707
Electrical Components & Equipment
|
End-of-day quote
Thailand S.E.
2026-10-01
|
5-day change | 1st Jan Change | ||
| 7.350 THB | +0.68% |
|
+2.08% | - |
| 10-01 | Eaton Expands Manufacturing Facility in Schrems, Austria | CI |
| 10-01 | Eaton Expands Austria Facility to Increase Electrical Power Systems Production | 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 | 169,840 | - | - |
| Change | - | -9.39% | 54.05% | 36.39% | -5.68% | 37.29% | - | - |
| Enterprise Value (EV) 1 | 76,897 | 70,519 | 102,819 | 138,227 | 132,801 | 187,835 | 186,113 | 182,855 |
| Change | - | -8.29% | 45.8% | 34.44% | -3.93% | 41.44% | -0.92% | -1.75% |
| P/E | 32.4x | 25.6x | 30x | 34.9x | 30.5x | 38.9x | 30.2x | 25.5x |
| PBR | 4.2x | 3.68x | 5.05x | 7.17x | 6.36x | 7.67x | 6.66x | 5.93x |
| PEG | - | 1.7x | 1x | 1.9x | 3.05x | 5.15x | 1.1x | 1.4x |
| Capitalization / Revenue | 3.51x | 3.01x | 4.15x | 5.27x | 4.51x | 5.19x | 4.63x | 4.21x |
| EV / Revenue | 3.92x | 3.4x | 4.43x | 5.56x | 4.84x | 5.74x | 5.07x | 4.54x |
| EV / EBITDA | 22.7x | 17x | 20.9x | 23.9x | 20.3x | 24.1x | 20.5x | 17.9x |
| EV / EBIT | 31.2x | 22.1x | 25.7x | 28.4x | 24x | 28.1x | 23.8x | 20.5x |
| EV / FCF | 48.4x | 36.4x | 35.9x | 39.3x | 37.4x | 47.4x | 35.2x | 27.7x |
| FCF Yield | 2.07% | 2.74% | 2.79% | 2.55% | 2.68% | 2.11% | 2.84% | 3.61% |
| Dividend per Share 2 | 3.04 | 3.24 | 3.44 | 3.76 | 4.16 | 4.418 | 4.704 | 5.166 |
| Rate of return | 1.76% | 2.06% | 1.43% | 1.13% | 1.31% | 1.01% | 1.08% | 1.18% |
| EPS 2 | 5.34 | 6.14 | 8.02 | 9.5 | 10.45 | 11.24 | 14.46 | 17.16 |
| Distribution rate | 56.9% | 52.8% | 42.9% | 39.6% | 39.8% | 39.3% | 32.5% | 30.1% |
| Net sales 1 | 19,628 | 20,752 | 23,196 | 24,878 | 27,448 | 32,704 | 36,687 | 40,301 |
| EBITDA 1 | 3,385 | 4,152 | 4,922 | 5,791 | 6,531 | 7,792 | 9,070 | 10,191 |
| EBIT 1 | 2,463 | 3,198 | 3,996 | 4,870 | 5,525 | 6,677 | 7,813 | 8,931 |
| Net income 1 | 2,144 | 2,462 | 3,218 | 3,794 | 4,087 | 4,333 | 5,581 | 6,651 |
| Net Debt 1 | 8,011 | 8,100 | 6,660 | 7,072 | 9,092 | 17,995 | 16,274 | 13,015 |
| Reference price 2 | 172.82 | 156.95 | 240.82 | 331.87 | 318.51 | 437.28 | 437.28 | 437.28 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 25.32x | 3.01x | 16.43x | 2.03% | 240B | |
| 14.05x | 1.74x | 7.85x | 3.64% | 204B | |
| 30.69x | 3.93x | 18.15x | 1.59% | 186B | |
| 38.23x | 5.65x | 23.73x | 1.03% | 167B | |
| 46.12x | 6.19x | 27.68x | 1.07% | 154B | |
| 29.9x | 4.3x | 21.07x | 0.9% | 99.45B | |
| 92.68x | 11.48x | 65.59x | 0.34% | 95.8B | |
| 39.94x | 6.56x | 26.34x | 0.1% | 92.9B | |
| 31.06x | 3.87x | 20.76x | 1.09% | 90.04B | |
| Average | 38.67x | 5.19x | 25.29x | 1.31% | 147.71B | |
| Weighted average by Cap. | 34.99x | 4.66x | 22.45x | 1.57% |
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
