Valuation Engie SA Börse Stuttgart

Stocks

Market Closed - Börse Stuttgart 15:55:34 2026-08-21 EDT			5-day change	1st Jan Change
25.00 ^EUR	-0.79%		-2.33%	+14.55%

08-17	Panda, Kangaroo, Samurai… Asia-Pacific bonds gain momentum
08-16	From kangaroos to dim sum, foreign borrowers rush into Asia-Pacific bond markets	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	31,453	32,431	38,534	37,062	54,363	61,504	-	-
Change	-	3.11%	18.82%	-3.82%	46.68%	13.14%	-	-
Enterprise Value (EV) ¹	56,116	56,485	68,027	70,285	93,265	116,888	118,447	120,941
Change	-	0.66%	20.43%	3.32%	32.7%	25.33%	1.33%	2.11%
P/E	8.91x	167x	18.3x	9.28x	14.8x	13.3x	12.6x	11.9x
PBR	0.85x	0.95x	1.08x	0.9x	1.33x	1.65x	1.64x	1.58x
PEG	-	-1.8x	0x	0.1x	-1.74x	0.5x	2.54x	2.03x
Capitalization / Revenue	0.54x	0.35x	0.47x	0.5x	0.76x	0.78x	0.76x	0.73x
EV / Revenue	0.97x	0.6x	0.82x	0.95x	1.3x	1.49x	1.46x	1.43x
EV / EBITDA	5.31x	4.12x	4.53x	4.51x	6.34x	7.75x	7.28x	7.13x
EV / EBIT	8.62x	6.24x	6.75x	6.8x	9.85x	12x	11.3x	11.1x
EV / FCF	42.4x	25.6x	11.8x	18.7x	-10.7x	28.8x	23.3x	32.3x
FCF Yield	2.36%	3.91%	8.51%	5.35%	-9.37%	3.47%	4.29%	3.09%
Dividend per Share ²	0.85	1.4	1.43	1.48	1.35	1.406	1.462	1.543
Rate of return	6.53%	10.5%	8.98%	9.67%	6.02%	5.56%	5.78%	6.1%
EPS ²	1.46	0.08	0.87	1.65	1.51	1.906	2.001	2.118
Distribution rate	58.2%	1,750%	164%	89.7%	89.4%	73.8%	73.1%	72.9%
Net sales ¹	57,866	93,865	82,565	73,812	71,944	78,584	81,295	84,593
EBITDA ¹	10,563	13,713	15,017	15,600	14,700	15,090	16,264	16,958
EBIT ¹	6,513	9,045	10,084	10,341	9,471	9,731	10,469	10,886
Net income ¹	3,661	216	2,208	4,106	3,827	4,781	4,977	5,385
Net Debt ¹	24,663	24,054	29,493	33,223	38,902	55,384	56,943	59,437
Reference price ²	13.01	13.39	15.92	15.31	22.41	25.29	25.29	25.29
Nbr of stocks (in thousands)	2,416,820	2,422,402	2,420,755	2,420,755	2,425,841	2,431,938	-	-
Announcement Date	2/15/22	2/21/23	2/22/24	2/27/25	2/25/26	-	-	-

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.($)
ABU DHABI NATIONAL ENERGY COMPANY	37.07x	6.33x	17.08x	1.65%	81.42B
NATIONAL GRID PLC	13.26x	5.59x	12.06x	4.17%	80.54B
ENGIE	13.42x	1.5x	7.79x	5.5%	72.63B
SEMPRA	17.36x	6.52x	14x	3.01%	57.14B
EON SE	15.93x	1.08x	9.05x	3.36%	53.59B
RWE AG	19.64x	2.77x	9.07x	2.3%	47.59B
ACWA POWER COMPANY	62.29x	20.12x	34.12x	0.36%	38.04B
PUBLIC SERVICE ENTERPRISE GROUP, INC.	17.72x	4.87x	12.84x	3.58%	37.19B
DUBAI ELECTRICITY AND WATER AUTHORITY	16.13x	4.95x	9.61x	4.81%	36.75B
Average	23.65x	5.97x	13.96x	3.2%	56.1B
Weighted average by Cap.	22.70x	5.48x	13.41x	3.28%