Valuation NSE

Stocks

Real-time Euronext Paris 03:31:12 2026-10-16 EDT			5-day change	1st Jan Change
33.70 ^EUR	+0.60%		-5.07%	-12.47%

05-27	NSE S.A. announces Annual dividend, payable on July 01, 2026	CI
04-29	NSE S.A. Reports Earnings Results for the Full Year Ended December 31, 2025	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	38.71	61.92	50.8	79.37	91.76	127
Change	-	59.95%	-17.95%	56.24%	15.6%	38.36%
Enterprise Value (EV) ¹	44.54	58.17	50.56	80.41	84.95	134.5
Change	-	30.6%	-13.08%	59.03%	5.64%	58.33%
P/E	9.8x	15.2x	16.6x	19.2x	25.3x	23.8x
PBR	1.33x	1.84x	1.41x	2.03x	2.2x	2.59x
PEG	-	6.3x	-0.7x	0.5x	-2.1x	0.6x
Capitalization / Revenue	0.55x	0.93x	0.77x	1.03x	0.89x	1.16x
EV / Revenue	0.63x	0.87x	0.77x	1.04x	0.82x	1.23x
EV / EBITDA	5.41x	8.35x	10.7x	13.1x	10.2x	11.4x
EV / EBIT	6.24x	9.98x	15x	17.7x	12.4x	14.4x
EV / FCF	51.7x	5.49x	-16.4x	194x	8.61x	34.7x
FCF Yield	1.93%	18.2%	-6.11%	0.51%	11.6%	2.88%
Dividend per Share ²	0.2	0.22	0.22	-	0.27	-
Rate of return	1.63%	1.13%	1.38%	-	0.93%	-
EPS ²	1.256	1.286	0.9627	1.301	1.142	1.619
Distribution rate	15.9%	17.1%	22.9%	-	23.6%	-
Net sales ¹	70.4	66.62	65.57	76.99	103.6	109.6
EBITDA ¹	8.228	6.966	4.73	6.135	8.361	11.81
EBIT ¹	7.142	5.831	3.377	4.549	6.835	9.361
Net income ¹	3.953	4.084	3.056	4.133	3.625	5.335
Net Debt ¹	5.826	-3.752	-0.24	1.038	-6.809	7.543
Reference price ²	12.30	19.50	16.00	25.00	28.90	38.50
Nbr of stocks (in thousands)	3,147	3,175	3,175	3,175	3,175	3,298
Announcement Date	5/3/21	5/2/22	4/28/23	5/14/24	4/25/25	5/26/26

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
NSE	-	-	-	-	124M
AMPHENOL CORPORATION	31.82x	5.95x	18.1x	0.62%	201B
KEYENCE CORPORATION	33.8x	12.01x	21.91x	0.81%	121B
CORNING INCORPORATED	51.5x	6.46x	22.13x	0.82%	119B
HON HAI PRECISION INDUSTRY CO., LTD.	12.85x	0.29x	6.45x	3.91%	104B
MURATA MANUFACTURING CO., LTD.	33.29x	5.42x	17.77x	1.04%	77.69B
SAMSUNG ELECTRO-MECHANICS CO., LTD.	55.01x	5.95x	27.22x	0.25%	63.7B
EOPTOLINK TECHNOLOGY INC., LTD.	19.92x	7.1x	14.41x	0.64%	63.74B
LUXSHARE PRECISION INDUSTRY CO., LTD.	16.08x	0.96x	10.75x	0.79%	53.79B
COHERENT CORP.	33.85x	4.8x	18.09x	0.02%	49.35B
Average	32.01x	5.44x	17.43x	0.99%	85.34B
Weighted average by Cap.	32.65x	5.85x	17.70x	1.06%