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 1,635 -
Change - -17.41% 5.33% -7.13% 43.29% -0.54% -
Enterprise Value (EV) 1 1,420 1,173 1,235 1,147 1,644 1,815 1,890
Change - -17.41% 5.33% -7.13% 43.29% 10.4% 4.16%
P/E 6.7x 6.68x - - - - -
PBR - - - - - 0.75x 0.67x
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% 5.84% 5.84%
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 44.50 44.50
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.($)
- - - - 1.87B
20.94x7.25x14.08x4.11% 97.1B
26.54x10.96x15.2x0.81% 87.07B
20.53x - - 4.46% 27.35B
12.17x4.75x9.35x5.28% 20.61B
16.61x1.75x6.6x4.08% 16.75B
14.28x4.3x11.87x3.15% 16.11B
12.21x9.32x - 10.12% 13.63B
89.45x6.1x19.4x1.4% 8.87B
Average 26.59x 6.35x 12.75x 4.18% 32.15B
Weighted average by Cap. 23.04x 7.83x 13.62x 3.37%

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