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 1,746 -
Change - -17.41% 5.33% -7.13% 43.29% 6.25% -
Enterprise Value (EV) 1 1,420 1,173 1,235 1,147 1,644 1,926 2,002
Change - -17.41% 5.33% -7.13% 43.29% 17.19% 3.92%
P/E 6.7x 6.68x - - - - -
PBR - - - - - 0.8x 0.72x
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% 5.48% 5.48%
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 47.45 47.45
Nbr of stocks (in thousands) 26,637 26,650 27,880 28,605 36,811 36,804 -
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.($)
- - - - 1.94B
20.23x5.66x11.88x2.13% 166B
13.58x3.35x - 2.61% 144B
14.9x6.94x - 1.68% 93.39B
17.85x6.24x11.4x4.82% 84.96B
22.95x - - 0.91% 76.84B
20.93x11.11x17.94x4.52% 71.08B
18.31x10.51x7.97x1.98% 66.96B
12.33x4.97x - 2.1% 45.53B
Average 17.64x 6.97x 12.30x 2.59% 83.45B
Weighted average by Cap. 17.71x 6.43x 12.21x 2.56%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Gimv NV

Historical PBR trend

Valuation ratios - PBR - Gimv NV

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Gimv NV

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Gimv NV


Year-on-year evolution of the Yield

Valuation ratios - Yield - Gimv NV