Valuation Nexans LIQUIDNET SYSTEMS

Stocks

Delayed LIQUIDNET SYSTEMS Other stock markets			5-day change	1st Jan Change
- ^EUR	-.--%		-.--%	-

06-19	European Stocks Mixed, U.S. Markets Closed	DJ
06-05	Cloud and AI Development Act: Europe wants to regain control over cloud, AI and chips

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	3,754	3,648	3,460	4,539	5,406	6,946	-	-
Change	-	-2.82%	-5.17%	31.2%	19.09%	28.48%	-	-
Enterprise Value (EV) ¹	3,828	3,830	3,674	5,220	5,672	7,620	7,442	7,090
Change	-	0.06%	-4.09%	42.09%	8.65%	34.33%	-2.33%	-4.73%
P/E	23.5x	15.4x	16.1x	16.8x	16x	22.6x	18.4x	15.1x
PBR	2.59x	2.22x	2.04x	2.5x	2.83x	3.16x	2.84x	2.52x
PEG	-	0.3x	-1.6x	0.6x	0.6x	-2.2x	0.8x	0.7x
Capitalization / Revenue	0.62x	0.54x	0.53x	0.64x	0.89x	1.06x	0.96x	0.91x
EV / Revenue	0.63x	0.57x	0.56x	0.74x	0.93x	1.16x	1.03x	0.93x
EV / EBITDA	8.27x	6.39x	5.63x	6.49x	7.8x	9.76x	8.16x	6.8x
EV / EBIT	12.8x	9.12x	8.5x	9.22x	12.9x	15.6x	12.3x	9.94x
EV / FCF	19.6x	15.6x	11.4x	13.1x	13.3x	26.3x	19.8x	15.3x
FCF Yield	5.09%	6.42%	8.79%	7.6%	7.49%	3.8%	5.05%	6.52%
Dividend per Share ²	1.2	2.1	2.3	2.6	2.9	3.152	3.505	3.804
Rate of return	1.4%	2.49%	2.9%	2.5%	2.31%	1.99%	2.21%	2.4%
EPS ²	3.66	5.47	4.92	6.2	7.84	7.022	8.646	10.51
Distribution rate	32.8%	38.4%	46.7%	41.9%	37%	44.9%	40.5%	36.2%
Net sales ¹	6,054	6,745	6,512	7,078	6,098	6,578	7,257	7,592
EBITDA ¹	463	599	652	804	727.6	781	911.9	1,043
EBIT ¹	299	420	432	566	439	487.5	604.9	713.1
Net income ¹	164	245	221	279	352	305	375.9	479.9
Net Debt ¹	74	182	214	681	266	674	496.5	144.8
Reference price ²	85.85	84.45	79.25	104.20	125.80	158.80	158.80	158.80
Nbr of stocks (in thousands)	43,730	43,202	43,658	43,564	42,974	43,738	-	-
Announcement Date	2/16/22	2/15/23	2/15/24	2/19/25	2/19/26	-	-	-

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.($)
PRYSMIAN S.P.A.	32.92x	2.14x	16.47x	0.66%	50.4B
JIANGSU ETERN COMPANY LIMITED	517.67x	-	-	-	13.42B
LS CORP.	22.25x	0.48x	8.59x	0.62%	7.32B
KEI INDUSTRIES LIMITED	60.31x	4.45x	43.1x	0.1%	5.71B
RIYADH CABLES GROUP COMPANY	16.06x	1.61x	13.79x	3.74%	5.08B
Average	129.84x	2.17x	20.49x	1.28%	16.38B
Weighted average by Cap.	112.22x	2.11x	17.65x	0.84%