|
Delayed
Other stock markets
|
5-day change | 1st Jan Change | ||
| 6.700 EUR | -1.47% |
|
-2.19% | -33.66% |
| 04:31am | U.S. Stock Futures Rise as Markets Await Fresh Impetus | DJ |
| 04:03am | Los indices europeos abren con ligeros beneficios -- Market Talk | DJ |
Company Valuation: Prosus N.V.
Data adjusted to current consolidation scope
| Fiscal Period: March | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 76,627 | 99,625 | 78,467 | 104,988 | 104,839 | 89,716 | - | - |
| Change | - | 30.01% | -21.24% | 33.8% | -0.14% | -14.42% | - | - |
| Enterprise Value (EV) 1 | 79,074 | 106,159 | 92,530 | 114,327 | 106,660 | 93,887 | 93,394 | 93,477 |
| Change | - | 34.25% | -12.84% | 23.56% | -6.71% | -11.98% | -0.52% | 0.09% |
| P/E | 4.18x | 10.7x | 12.3x | 9.61x | 8.5x | 9.07x | 7.52x | 6.77x |
| PBR | 2.05x | 2.22x | 1.89x | 2.19x | 1.78x | 1.43x | 1.26x | 1.1x |
| PEG | - | -0.3x | -0.5x | 0.1x | 2.46x | -0.8x | 0.4x | 0.6x |
| Capitalization / Revenue | 11.2x | 17.3x | 14.4x | 17x | 10.8x | 7.46x | 6.74x | 6.05x |
| EV / Revenue | 11.5x | 18.4x | 16.9x | 18.5x | 11x | 7.81x | 7.01x | 6.3x |
| EV / EBITDA | -192x | -171x | - | 250x | 101x | 89.3x | 63.4x | 49.2x |
| EV / EBIT | -92.1x | -79.3x | -169x | 661x | 172x | 155x | 91.2x | 68.2x |
| EV / FCF | -94.2x | -285x | 93.6x | 63x | 76.1x | 52x | 40.9x | 51x |
| FCF Yield | -1.06% | -0.35% | 1.07% | 1.59% | 1.31% | 1.92% | 2.45% | 1.96% |
| Dividend per Share 3 | 0.0642 | 0.0642 | 0.07 | 0.2 | 0.28 | 0.2548 | 0.28 | 0.259 |
| Rate of return | 0.29% | 0.19% | 0.24% | 0.47% | 0.72% | 0.69% | 0.76% | 0.7% |
| EPS 3 | 5.327 | 3.082 | 2.368 | 4.432 | 4.586 | 4.081 | 4.92 | 5.468 |
| Distribution rate | 1.21% | 2.08% | 2.96% | 4.51% | 6.11% | 6.24% | 5.69% | 4.74% |
| Net sales 1 | 6,866 | 5,765 | 5,467 | 6,170 | 9,705 | 12,024 | 13,319 | 14,829 |
| EBITDA 1 | -411 | -622 | - | 457 | 1,053 | 1,051 | 1,474 | 1,901 |
| EBIT 1 | -859 | -1,338 | -546 | 173 | 619 | 606.6 | 1,024 | 1,371 |
| Net income 1 | 18,733 | 10,112 | 6,606 | 12,367 | 11,638 | 9,902 | 11,878 | 12,823 |
| Net Debt 1 | 2,447 | 6,534 | 14,063 | 9,339 | 1,821 | 4,170 | 3,678 | 3,760 |
| Reference price 3 | 22.29 | 33.01 | 29.08 | 42.58 | 38.98 | 37.00 | 37.00 | 37.00 |
| Nbr of stocks (in thousands) | 3,095,179 | 2,778,125 | 2,498,516 | 2,281,498 | 2,332,659 | 2,120,019 | - | - |
| Announcement Date | 6/27/22 | 6/27/23 | 6/24/24 | 6/23/25 | 6/29/26 | - | - | - |
1EUR in Million2USD in Million3EUR
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 21.62x | 6.4x | 19.22x | -.--% | 327B | |
| 24.56x | 2.62x | 13.52x | -.--% | 152B | |
| 5.56x | 122.88x | 4.45x | 0.1% | 137B | |
| 33.18x | 4.04x | 26.47x | -.--% | 99.93B | |
| 29.28x | 5.54x | 15.65x | -.--% | 88.39B | |
| 75.14x | 4.45x | 21.73x | -.--% | 83.66B | |
| 7.84x | 2.77x | 39.38x | 0.6% | 36.64B | |
| 701.69x | 4.54x | 214.3x | -.--% | 27.18B | |
| 12.05x | 0.94x | 4.93x | 1.76% | 23.53B | |
| Average | 101.21x | 17.13x | 39.96x | 0.27% | 108.28B | |
| Weighted average by Cap. | 44.52x | 21.34x | 22.75x | 0.08% |
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
- PRX Stock
- 1YL Stock
- Valuation Prosus N.V.
Choose MarketScreener Select your edition
All financial news and data tailored to specific country editions
