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 1,675 -
Change - -17.41% 5.33% -7.13% 43.29% 1.89% -
Enterprise Value (EV) 1 1,420 1,173 1,235 1,147 1,644 1,854 1,930
Change - -17.41% 5.33% -7.13% 43.29% 12.83% 4.07%
P/E 6.7x 6.68x - - - - -
PBR - - - - - 0.76x 0.69x
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% 5.71% 5.71%
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 45.50 45.50
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.($)
- - - - 1.9B
20.85x7.27x13.85x4.11% 100B
27.05x13.26x19.89x0.78% 90.54B
22.31x - - 4.15% 29.71B
11.75x4.82x9.4x5.27% 22.17B
17.04x1.93x6.9x3.92% 17.1B
13.29x4.11x12.33x3.26% 15.35B
14.98x9.53x - 9.76% 14.13B
32.29x18.95x26.46x - 11.74B
Average 19.95x 8.55x 14.81x 4.46% 33.66B
Weighted average by Cap. 21.76x 9.18x 15.61x 3.38%

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

40% Discount: Identify Tomorrow's Best Investments With The Best Subscriber-Only Tools!
d
:
:
SEIZE THE OFFER!