Valuation NV Bekaert SA OTC Markets

Stocks

Market Closed - OTC Markets 14:18:35 2026-07-20 EDT			5-day change	1st Jan Change
4.500 ^USD	-5.36%		-.--%	+14.21%

09-28	Arkema appoints François Desné Deputy Executive Vice President, High Performance Polymers and Fluorinated Gases
09-03	Bekaert Signs Preliminary Deal to Reindustrialize Italian Tire Cord Production Facility	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	2,241	1,913	2,646	1,742	1,876	1,919	-	-
Change	-	-14.64%	38.34%	-34.19%	7.7%	2.29%	-	-
Enterprise Value (EV) ¹	2,675	2,416	2,912	2,037	2,065	2,144	2,062	1,975
Change	-	-9.68%	20.54%	-30.04%	1.33%	3.87%	-3.85%	-4.21%
P/E	5.48x	7.65x	9.86x	7.35x	28.5x	10.7x	9.4x	8.74x
PBR	1.13x	1.02x	1.21x	0.8x	0.94x	0.94x	0.89x	0.83x
PEG	-	-0.2x	-23.37x	-2.04x	-0.4x	0x	0.7x	1.17x
Capitalization / Revenue	0.46x	0.34x	0.61x	0.44x	0.51x	0.52x	0.51x	0.49x
EV / Revenue	0.55x	0.43x	0.67x	0.51x	0.56x	0.59x	0.55x	0.51x
EV / EBITDA	3.88x	3.69x	5.19x	3.92x	4.4x	4.71x	4.24x	3.84x
EV / EBIT	5.2x	5.27x	7.5x	5.85x	6.96x	7.49x	6.59x	5.86x
EV / FCF	10.1x	13.9x	12.7x	13.4x	6.58x	7.59x	9.37x	8.53x
FCF Yield	9.9%	7.17%	7.89%	7.47%	15.2%	13.2%	10.7%	11.7%
Dividend per Share ²	1.5	1.65	1.8	1.9	1.95	2.017	2.058	2.092
Rate of return	3.83%	4.55%	3.87%	5.68%	5.15%	5.07%	5.17%	5.26%
EPS ²	7.14	4.74	4.72	4.55	1.33	3.725	4.236	4.553
Distribution rate	21%	34.8%	38.1%	41.8%	147%	54.1%	48.6%	45.9%
Net sales ¹	4,840	5,652	4,328	3,958	3,700	3,657	3,774	3,883
EBITDA ¹	689	654	561.1	520.1	469	455.5	486.1	514.2
EBIT ¹	514.6	458.6	388.3	348.2	296.7	286.5	312.9	337.3
Net income ¹	407	268.9	252.9	238.9	67.36	188	216.1	236.4
Net Debt ¹	434	503.1	266	295.8	188.8	225.6	143.1	56.28
Reference price ²	39.14	36.28	46.52	33.46	37.90	39.80	39.80	39.80
Nbr of stocks (in thousands)	57,260	52,730	56,889	52,052	49,493	48,211	-	-
Announcement Date	2/25/22	3/1/23	3/1/24	2/28/25	2/26/26	-	-	-

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.($)
NUCOR CORPORATION	13.55x	1.52x	7.83x	0.88%	58.15B
VALE S.A.	8.13x	1.73x	4.58x	7.89%	55.41B
ARCELORMITTAL	19.85x	0.84x	7.02x	0.96%	48.18B
STEEL DYNAMICS, INC.	14.07x	1.55x	8.88x	0.88%	34.48B
FORTESCUE LTD	15.14x	2.27x	5.54x	4.04%	32.5B
JSW STEEL LIMITED	19.3x	1.74x	9.57x	0.62%	31.27B
TATA STEEL LIMITED	12.33x	1.13x	6.81x	2.41%	23.1B
NIPPON STEEL CORPORATION	11.4x	0.75x	6.64x	3.75%	21.3B
RELIANCE, INC.	17.22x	1.26x	11.42x	1.21%	20.99B
Average	14.55x	1.42x	7.58x	2.51%	36.15B
Weighted average by Cap.	14.34x	1.46x	7.28x	2.69%