Valuation MLP SE OTC Markets

Stocks

Market Closed - OTC Markets Other stock markets 15:38:28 2022-12-14 EST			5-day change	1st Jan Change
5.430 ^USD	-2.16%		-.--%	-

06-25	MLP SE announces Annual dividend, payable on June 30, 2026	CI
05-14	MLP SE announces Annual dividend, payable on June 30, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	936.8	561.7	605.7	670	753.7	807.4	-	-
Change	-	-40.04%	7.83%	10.61%	12.49%	7.13%	-	-
Enterprise Value (EV) ¹	-441	-399.5	-448.2	-480.3	674.8	2,854	2,790	2,699
Change	-	9.41%	-12.2%	-7.17%	240.49%	322.98%	-2.24%	-3.26%
P/E	15x	10.9x	12.6x	9.73x	13.6x	10.9x	9.51x	8.22x
PBR	1.89x	1.07x	1.14x	1.17x	1.29x	1.31x	1.23x	1.15x
PEG	-	-0.6x	-1.97x	0.2x	-0.7x	0.3x	0.6x	0.5x
Capitalization / Revenue	1x	0.59x	0.62x	0.63x	0.7x	0.71x	0.67x	0.63x
EV / Revenue	-0.47x	-0.42x	-0.46x	-0.45x	0.63x	2.53x	2.32x	2.1x
EV / EBITDA	-3.47x	-3.61x	-4.21x	-3.84x	4.91x	19.9x	17.5x	15.6x
EV / EBIT	-4.56x	-5.28x	-6.34x	-5.06x	6.95x	26x	22.5x	19.3x
EV / FCF	-0.82x	1.27x	-4.48x	-3.49x	-40.6x	23.1x	23.2x	24.5x
FCF Yield	-122%	78.8%	-22.3%	-28.7%	-2.47%	4.32%	4.32%	4.09%
Dividend per Share ²	0.3	0.3	0.3	0.36	0.36	0.395	0.43	0.5167
Rate of return	3.5%	5.84%	5.42%	5.87%	5.2%	5.32%	5.8%	6.96%
EPS ²	0.57	0.47	0.44	0.63	0.51	0.6794	0.7806	0.9025
Distribution rate	52.6%	63.8%	68.2%	57.1%	70.6%	58.1%	55.1%	57.2%
Net sales ¹	934.5	949.1	973.5	1,067	1,080	1,130	1,203	1,286
EBITDA ¹	127.2	110.6	106.5	125	137.3	143.4	159.2	172.6
EBIT ¹	96.8	75.6	70.7	95	97.1	109.7	124.3	139.6
Net income ¹	62.8	48.6	44.1	69.3	55.63	74.37	85.14	96.57
Net Debt ¹	-1,378	-961.2	-1,054	-1,150	-78.86	2,047	1,983	1,892
Reference price ²	8.570	5.140	5.540	6.130	6.920	7.420	7.420	7.420
Nbr of stocks (in thousands)	109,314	109,288	109,333	109,298	108,913	108,813	-	-
Announcement Date	3/10/22	3/9/23	3/7/24	3/10/25	3/12/26	-	-	-

¹EUR in Million²EUR

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
MACQUARIE GROUP LIMITED	18.71x	3.48x	9.53x	3.06%	62.48B
ORIX CORPORATION	11.69x	-	-	3.2%	41.93B
EQUITABLE HOLDINGS, INC.	7.12x	-	-	2.57%	12.4B
SBI HOLDINGS, INC.	4.29x	1.2x	-	4.16%	10.6B
VOYA FINANCIAL, INC.	10.76x	0.77x	-	2.08%	8.41B
INVESTEC GROUP	7.67x	-	-	6.92%	6.67B
ROSEBANK INDUSTRIES PLC	-165.29x	2.87x	15.9x	1.02%	4.31B
WESTERN SECURITIES CO.,LTD.	16.41x	-	-	-	4.42B
FIRST CAPITAL SECURITIES CO., LTD.	27.76x	-	-	1.62%	4.2B
Average	-6.76x	2.08x	12.71x	3.08%	17.27B
Weighted average by Cap.	9.09x	2.90x	9.94x	3.15%