Company Valuation: Hannibal Lease SA

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 31.85 48.07 57.58 80.85 83.6 119.8 - -
Change - 50.92% 19.77% 40.42% 3.41% 43.29% - -
Enterprise Value (EV) 31.85 48.07 57.58 80.85 83.6 119.8 119.8 119.8
Change - 50.92% 19.77% 40.42% 3.41% 43.29% 0% 0%
P/E - 6.03x - 6.42x 7.27x - - -
PBR - - - - - - - -
PEG - - - - -0.79x - - -
Capitalization / Revenue 0.98x 1.1x 1.25x 1.66x 1.64x 2.19x 2.06x 1.93x
EV / Revenue 0x 0x 0x 0x 0x 2.19x 2.06x 1.93x
EV / EBITDA - - - - - - - -
EV / EBIT 0x 0x 0x 0x 0x 6.85x 6.41x -
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Dividend per Share 2 - - - - - 0.45 0.45 0.45
Rate of return - - - - - 4.13% 4.13% 4.13%
EPS 2 - 0.73 - 1.152 1.046 - - -
Distribution rate - - - - - - - -
Net sales 1 32.46 43.83 46.22 48.84 50.95 54.7 58.2 62
EBITDA - - - - - - - -
EBIT 1 17.9 25.95 26.6 27.83 28.67 17.5 18.7 -
Net income 1 5.908 7.978 13.07 12.64 11.51 9.51 10.1 11
Net Debt - - - - - - - -
Reference price 2 2.91 4.40 5.27 7.40 7.60 10.89 10.89 10.89
Nbr of stocks (in thousands) 10,946 10,925 10,925 10,925 11,000 11,000 - -
Announcement Date 4/5/22 4/5/23 4/24/24 4/10/25 4/21/26 - - -
1TND in Million2TND
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - 4.13% 40.87M
8.03x1.52x1.68x3.06% 11.68B
8.29x2.05x31.68x8.12% 8.94B
11.2x - - 4.66% 5.86B
10.9x - - - 5.77B
33.61x2.66x12.83x-.--% 2.32B
12.71x - - 0.41% 1.6B
9.43x2.66x - - 1.4B
7.47x3.58x - 5.93% 705M
Average 12.71x 2.50x 15.40x 3.76% 4.26B
Weighted average by Cap. 10.79x 1.94x 14.49x 4.52%

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

  1. Stock Market
  2. Stocks
  3. HL Stock
  4. Valuation Hannibal Lease SA