|
Market Closed -
Nasdaq Vilnius
09:30:00 2026-10-08 EDT
|
5-day change | 1st Jan Change | ||
| 21.70 EUR | -0.46% |
|
-0.23% | +2.36% |
| 09-24 | AB ?Ignitis grupe? Announces CEO Changes, Effective February 28, 2027 | CI |
| 09-24 | AB ?Ignitis grupe? Announces Management Board Chair Changes, Effective February 28, 2027 | CI |
Company Valuation: Ignitis grupe
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 1,560 | 1,377 | 1,364 | 1,417 | 1,535 | 1,571 | - | - |
| Change | - | -11.74% | -0.95% | 3.93% | 8.27% | 2.36% | - | - |
| Enterprise Value (EV) 1 | 2,517 | 2,364 | 2,681 | 3,030 | 3,447 | 3,628 | 3,916 | 4,224 |
| Change | - | -6.1% | 13.44% | 12.99% | 13.76% | 5.27% | 7.94% | 7.85% |
| P/E | 10.1x | 4.71x | 4.26x | 5.13x | 9.38x | 7.58x | 6.78x | 6.57x |
| PBR | 0.84x | 0.65x | 0.6x | 0.58x | 0.62x | 0.6x | 0.56x | 0.53x |
| PEG | - | 0x | 0.45x | -0.4x | -0.2x | 0.3x | 0.6x | 2.05x |
| Capitalization / Revenue | 0.83x | 0.31x | 0.54x | 0.61x | 0.61x | 0.57x | 0.57x | 0.56x |
| EV / Revenue | 1.33x | 0.54x | 1.05x | 1.31x | 1.38x | 1.32x | 1.41x | 1.51x |
| EV / EBITDA | 6.43x | 5.04x | 5.53x | 5.74x | 6.31x | 6.24x | 6.24x | 6.38x |
| EV / EBIT | 13.6x | 7.45x | 8.14x | 8.78x | 10.9x | 11.9x | 11.5x | 11.6x |
| EV / FCF | -8.52x | 19x | -70.9x | -26.9x | -36x | -30.4x | -27.6x | -13.1x |
| FCF Yield | -11.7% | 5.27% | -1.41% | -3.72% | -2.78% | -3.29% | -3.63% | -7.62% |
| Dividend per Share 2 | 1.19 | 1.24 | 1.29 | 1.33 | 1.37 | 1.408 | 1.452 | 1.498 |
| Rate of return | 5.67% | 6.52% | 6.85% | 6.79% | 6.46% | 6.49% | 6.69% | 6.9% |
| EPS 2 | 2.07 | 4.04 | 4.42 | 3.82 | 2.26 | 2.862 | 3.199 | 3.301 |
| Distribution rate | 57.5% | 30.7% | 29.2% | 34.8% | 60.6% | 49.2% | 45.4% | 45.4% |
| Net sales 1 | 1,890 | 4,387 | 2,549 | 2,307 | 2,498 | 2,751 | 2,770 | 2,795 |
| EBITDA 1 | 391.5 | 469.3 | 484.7 | 527.9 | 546.1 | 581.7 | 628.1 | 662.1 |
| EBIT 1 | 184.6 | 317.4 | 329.5 | 345.2 | 315.4 | 304.9 | 339.8 | 364.2 |
| Net income 1 | 153.9 | 293.4 | 320.2 | 276.2 | 163.9 | 196.3 | 228.1 | 234.7 |
| Net Debt 1 | 957.2 | 986.9 | 1,318 | 1,612 | 1,912 | 2,058 | 2,346 | 2,653 |
| Reference price 2 | 21.00 | 19.02 | 18.84 | 19.58 | 21.20 | 21.70 | 21.70 | 21.70 |
| Nbr of stocks (in thousands) | 74,284 | 72,389 | 72,389 | 72,389 | 72,389 | 72,389 | - | - |
| Announcement Date | 2/28/22 | 2/28/23 | 2/28/24 | 2/26/25 | 2/25/26 | - | - | - |
1EUR in Million2EUR
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 7.62x | 1.32x | 6.25x | 6.46% | 1.77B | |
| 32.59x | 5.47x | 40.01x | 0.2% | 266B | |
| 19.14x | 8.66x | 15x | 3.21% | 161B | |
| 20.24x | 4.21x | 11.58x | 3.48% | 152B | |
| 23.92x | 3.56x | 14.46x | 0.57% | 106B | |
| 19.27x | 10.9x | 14.22x | 3.62% | 104B | |
| 19.11x | 5.7x | 12.5x | 3.56% | 98.29B | |
| 11.99x | 1.8x | 6.38x | 5.92% | 96.91B | |
| 17.12x | 5.43x | 10.9x | 3.77% | 90.06B | |
| 18.97x | 5.08x | 12.28x | 3.15% | 66.46B | |
| Average | 19.00x | 5.21x | 14.36x | 3.4% | 114.2B | |
| Weighted average by Cap. | 22.07x | 5.75x | 18.80x | 2.65% |
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
- Stock Market
- Stocks
- IGN1L Stock
- Valuation Ignitis grupe
Select your edition
All financial news and data tailored to specific country editions
