Company Valuation: Gimv NV

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027
Market Cap 1 1,420 1,173 1,235 1,147 1,644 1,638 -
Change - -17.41% 5.33% -7.13% 43.29% -0.32% -
Enterprise Value (EV) 1 1,420 1,173 1,235 1,147 1,644 1,818 1,894
Change - -17.41% 5.33% -7.13% 43.29% 10.63% 4.15%
P/E 6.7x 6.68x - - - - -
PBR - - - - - 0.75x 0.68x
PEG - -0.4x - - - - -
Capitalization / Revenue - - - - - - -
EV / Revenue - - - - - - -
EV / EBITDA - - - - - - -
EV / EBIT - - - - - - -
EV / FCF - - - - - - -
FCF Yield - - - - - - -
Dividend per Share 2 2.5 - 2.6 2.6 2.6 2.6 2.6
Rate of return 4.69% - 5.87% 6.48% 5.82% 5.83% 5.83%
EPS 2 7.96 6.59 - - - - -
Distribution rate 31.4% - - - - - -
Net sales - - - - - - -
EBITDA - - - - - - -
EBIT - - - - - - -
Net income 205.7 174.3 - - - - -
Net Debt 1 - - - - - 179.9 255.3
Reference price 2 53.30 44.00 44.30 40.10 44.65 44.60 44.60
Nbr of stocks (in thousands) 26,637 26,650 27,880 28,605 36,811 36,736 -
Announcement Date 5/20/21 5/17/22 - - - - -
1EUR in Million2EUR
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 1.9B
22.78x7.89x15.13x3.76% 110B
16.9x13.49x27.61x0.76% 92.29B
23.38x - - 3.96% 31.13B
12.08x4.98x9.83x4.95% 22.55B
17.82x1.82x6.96x3.9% 17.16B
11.71x4.51x12.43x2.94% 16.89B
15.24x9.6x - 9.6% 14.37B
34.44x19.65x26.99x - 12.24B
Average 19.29x 8.85x 16.49x 4.27% 35.36B
Weighted average by Cap. 19.61x 9.50x 18.79x 3.2%

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