|
Market Closed -
Nasdaq Vilnius
09:30:00 2026-08-24 EDT
|
5-day change | 1st Jan Change | ||
| 22.10 EUR | +0.23% |
|
-0.90% | +4.25% |
| 08-12 | AB Ignitis grupe, H1 2026 Earnings Call, Aug 12, 2026 | |
| 08-12 | AB Ignitis grupe Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026 | 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 | 1,596 | - | - |
| Change | - | -11.74% | -0.95% | 3.93% | 8.27% | 4.01% | - | - |
| Enterprise Value (EV) 1 | 2,517 | 2,364 | 2,681 | 3,030 | 3,447 | 3,654 | 3,987 | 4,362 |
| Change | - | -6.1% | 13.44% | 12.99% | 13.76% | 6.01% | 9.11% | 9.43% |
| P/E | 10.1x | 4.71x | 4.26x | 5.13x | 9.38x | 8.22x | 6.98x | 6.82x |
| PBR | 0.84x | 0.65x | 0.6x | 0.58x | 0.62x | 0.62x | 0.58x | 0.55x |
| PEG | - | 0x | 0.45x | -0.4x | -0.2x | 0.4x | 0.4x | 2.95x |
| Capitalization / Revenue | 0.83x | 0.31x | 0.54x | 0.61x | 0.61x | 0.59x | 0.59x | 0.6x |
| EV / Revenue | 1.33x | 0.54x | 1.05x | 1.31x | 1.38x | 1.36x | 1.47x | 1.63x |
| EV / EBITDA | 6.43x | 5.04x | 5.53x | 5.74x | 6.31x | 6.28x | 6.34x | 6.56x |
| EV / EBIT | 13.6x | 7.45x | 8.14x | 8.78x | 10.9x | 11.8x | 11.7x | 12.1x |
| EV / FCF | -8.52x | 19x | -70.9x | -26.9x | -36x | -30.6x | -28.1x | -13.5x |
| FCF Yield | -11.7% | 5.27% | -1.41% | -3.72% | -2.78% | -3.27% | -3.56% | -7.38% |
| Dividend per Share 2 | 1.19 | 1.24 | 1.29 | 1.33 | 1.37 | 1.402 | 1.442 | 1.483 |
| Rate of return | 5.67% | 6.52% | 6.85% | 6.79% | 6.46% | 6.34% | 6.53% | 6.71% |
| EPS 2 | 2.07 | 4.04 | 4.42 | 3.82 | 2.26 | 2.69 | 3.167 | 3.24 |
| Distribution rate | 57.5% | 30.7% | 29.2% | 34.8% | 60.6% | 52.1% | 45.5% | 45.8% |
| Net sales 1 | 1,890 | 4,387 | 2,549 | 2,307 | 2,498 | 2,693 | 2,706 | 2,677 |
| EBITDA 1 | 391.5 | 469.3 | 484.7 | 527.9 | 546.1 | 582.2 | 629 | 664.7 |
| EBIT 1 | 184.6 | 317.4 | 329.5 | 345.2 | 315.4 | 308.6 | 341.9 | 360.9 |
| 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 | 2,391 | 2,766 |
| Reference price 2 | 21.00 | 19.02 | 18.84 | 19.58 | 21.20 | 22.10 | 22.10 | 22.10 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 8.2x | 1.36x | 6.28x | 6.36% | 1.86B | |
| 31.08x | 5.25x | 38.42x | 0.21% | 255B | |
| 20.78x | 9.07x | 15.47x | 2.95% | 174B | |
| 19.73x | 4.12x | 11.32x | 3.62% | 152B | |
| 13.09x | 1.89x | 6.71x | 5.41% | 110B | |
| 19.9x | 5.83x | 12.79x | 3.4% | 102B | |
| 21.48x | 3.33x | 13.49x | 0.63% | 96.68B | |
| 17.77x | 5.53x | 11.14x | 3.63% | 93.45B | |
| 19x | 5.05x | 12.2x | 3.18% | 65.84B | |
| 18.58x | 6.25x | 13.11x | 4.01% | 58.58B | |
| Average | 18.96x | 4.77x | 14.09x | 3.34% | 111B | |
| Weighted average by Cap. | 21.72x | 5.31x | 18.19x | 2.63% |
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
