Stock EOAN EON SE
Add to a list
To use this feature you must be a member
Log inSign up

Financials EON SE

Equities

EOAN

DE000ENAG999

Multiline Utilities

Market Closed - Xetra
Other stock markets
 11:35:01 2024-04-26 EDT 		5-day change 1st Jan Change
12.41 EUR -0.32% Intraday chart for EON SE +0.24% +2.14%
04-26 Renewable energies covered 56 percent of electricity consumption DP
04-25 EON AG : Jefferies sticks Neutral ZD

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 24,833 23,633 31,789 20,045 31,716 32,411 - -
Enterprise Value (EV) 1 53,690 64,369 70,562 52,787 69,407 66,678 69,970 74,715
P/E ratio 14 x 23.2 x 6.77 x 13.3 x 60.8 x 11.4 x 12.3 x 12.5 x
Yield 4.83% 5.19% 4.02% 5.46% 4.36% 4.46% 4.63% 4.85%
Capitalization / Revenue 0.6 x 0.39 x 0.41 x 0.17 x 0.34 x 0.36 x 0.34 x 0.35 x
EV / Revenue 1.29 x 1.06 x 0.91 x 0.46 x 0.74 x 0.74 x 0.73 x 0.82 x
EV / EBITDA 9.66 x 9.32 x 8.94 x 6.55 x 7.41 x 7.49 x 7.82 x 8.11 x
EV / FCF -195 x 56.4 x -102 x 9.97 x -90.5 x -176 x -198 x -110 x
FCF Yield -0.51% 1.77% -0.98% 10% -1.11% -0.57% -0.51% -0.91%
Price to Book 2.74 x 4.8 x 2.64 x 1.53 x 2.25 x 2.09 x 1.89 x 1.79 x
Nbr of stocks (in thousands) 2,607,369 2,607,369 2,607,369 2,147,484 2,610,379 2,611,658 - -
Reference price 2 9.524 9.064 12.19 9.334 12.15 12.41 12.41 12.41
Announcement Date 20-03-25 21-03-24 22-03-16 23-03-15 24-03-13 - - -
1EUR in Million2EUR
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 41,484 60,944 77,358 115,660 93,686 90,259 96,344 91,391
EBITDA 1 5,558 6,905 7,889 8,059 9,370 8,898 8,947 9,207
EBIT 1 3,235 3,776 4,723 5,197 6,387 5,712 5,661 5,731
Operating Margin 7.8% 6.2% 6.11% 4.49% 6.82% 6.33% 5.88% 6.27%
Earnings before Tax (EBT) 1 797 2,181 6,123 1,997 101 4,731 4,118 4,214
Net income 1 1,566 1,017 4,691 1,831 517 2,841 2,434 2,380
Net margin 3.77% 1.67% 6.06% 1.58% 0.55% 3.15% 2.53% 2.6%
EPS 2 0.6800 0.3900 1.800 0.7000 0.2000 1.088 1.009 0.9935
Free Cash Flow 1 -276 1,142 -693 5,292 -767 -379.5 -354.2 -682.2
FCF margin -0.67% 1.87% -0.9% 4.58% -0.82% -0.42% -0.37% -0.75%
FCF Conversion (EBITDA) - 16.54% - 65.67% - - - -
FCF Conversion (Net income) - 112.29% - 289.02% - - - -
Dividend per Share 2 0.4600 0.4700 0.4900 0.5100 0.5300 0.5533 0.5743 0.6017
Announcement Date 20-03-25 21-03-24 22-03-16 23-03-15 24-03-13 - - -
1EUR in Million2EUR
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2019 S2 2020 S1 2021 S1 2021 Q3 2021 Q4 2022 Q1 2022 Q2 2022 S1 2022 Q3 2022 Q4 2023 Q1 2023 Q2 2023 S1 2023 Q3 2023 Q4 2023 S2 2024 Q1 2024 Q2 2024 Q3 2024 Q4 2025 Q1
Net sales - 30,503 33,040 15,047 - - - - 28,807 34,067 33,543 18,817 - - 24,443 - - - - - -
EBITDA - 3,656 4,768 - - 2,084 1,973 4,061 2,049 1,949 2,715 - 5,669 - - 3,701 - - - - -
EBIT 1 1,518 2,162 3,163 765 795 1,392 1,281 2,677 1,357 1,163 2,036 2,243 4,279 1,383 725 - 1,200 2,688 1,257 658.8 -
Operating Margin - 7.09% 9.57% 5.08% - - - - 4.71% 3.41% 6.07% 11.92% - - 2.97% - - - - - -
Earnings before Tax (EBT) - - 3,493 - - - - - - - - - - - - - - - - - -
Net income - - 2,548 1,236 907 - - - - -1,983 -72 - - - -652 - - - - - -
Net margin - - 7.71% 8.21% - - - - - -5.82% -0.21% - - - -2.67% - - - - - -
EPS - - - 0.4700 0.3500 - - - - - -0.0300 0.4400 - - - - - - - - -
Dividend per Share 2 - - - - 0.4900 0.4900 0.4900 - - - - 0.5100 - - - - 0.1375 0.1375 0.1375 0.1375 0.1425
Announcement Date 20-03-25 20-08-12 21-08-11 21-11-10 22-03-16 22-05-11 22-08-10 22-08-10 22-11-09 23-03-15 23-05-10 23-08-09 23-08-09 23-11-08 24-03-13 24-03-13 - - - - -
1EUR in Million2EUR
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt 1 28,857 40,736 38,773 32,742 37,691 34,268 37,559 42,304
Net Cash position 1 - - - - - - - -
Leverage (Debt/EBITDA) 5.192 x 5.899 x 4.915 x 4.063 x 4.023 x 3.851 x 4.198 x 4.595 x
Free Cash Flow 1 -276 1,142 -693 5,292 -767 -380 -354 -682
ROE (net income / shareholders' equity) 20.7% 23.4% 55.3% 13.1% 3.44% 18.7% 15% 13.9%
ROA (Net income/ Total Assets) 2.05% 1.05% 4.36% 1.44% 0.42% 2.06% 1.92% 1.79%
Assets 1 76,446 96,733 107,572 126,880 123,743 137,900 126,630 132,902
Book Value Per Share 2 3.480 1.890 4.620 6.100 5.400 5.950 6.550 6.920
Cash Flow per Share 2 1.290 2.040 1.560 3.850 2.170 2.270 2.550 2.610
Capex 1 3,241 4,171 4,762 4,753 6,421 7,151 7,568 8,127
Capex / Sales 7.81% 6.84% 6.16% 4.11% 6.85% 7.92% 7.85% 8.89%
Announcement Date 20-03-25 21-03-24 22-03-16 23-03-15 24-03-13 - - -
1EUR in Million2EUR
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Ratings for EON SE

Trading Rating
Investor Rating
ESG Refinitiv
B-
More Ratings

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
OUTPERFORM
Number of Analysts
17
Last Close Price
12.41 EUR
Average target price
14.29 EUR
Spread / Average Target
+15.11%
Consensus

EPS Revisions

Estimates Revisions

Quarterly earnings - Rate of surprise

Company calendar

Sector Other Multiline Utilities

1st Jan change Capi.
EON SE Stock EON SE
+2.14% 34.6B
ABU DHABI NATIONAL ENERGY COMPANY Stock Abu Dhabi National Energy Company
-20.00% 85.7B
ACWA POWER COMPANY Stock ACWA POWER Company
+63.42% 81.88B
E.D.F. Stock E.D.F.
-.--% 51.55B
NATIONAL GRID PLC Stock National Grid plc
-0.90% 48.58B
SEMPRA Stock Sempra
-4.56% 45.12B
ENGIE Stock ENGIE
+1.14% 41.62B
PUBLIC SERVICE ENTERPRISE GROUP, INC. Stock Public Service Enterprise Group, Inc.
+10.91% 33.81B
RWE AG Stock RWE AG
-21.83% 25.56B
VEOLIA ENVIRONNEMENT Stock Veolia Environnement
+1.68% 22.17B
Other Multiline Utilities
  1. Stock Market
  2. Equities
  3. EOAN Stock
  4. Financials EON SE