|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 36.76 EUR | +0.82% |
|
-9.08% | -30.45% |
| 07-24 | TBC Bank Group Closes Purchase of Majority Stake in OLX Uzbekistan | MT |
| 07-23 | PROSUS : Deutsche Bank keeps its Buy rating | ZD |
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 | 88,433 | - | - |
| Change | - | 30.01% | -21.24% | 33.8% | -0.14% | -15.65% | - | - |
| Enterprise Value (EV) 1 | 79,074 | 106,159 | 92,530 | 114,327 | 106,660 | 91,623 | 90,575 | 90,572 |
| Change | - | 34.25% | -12.84% | 23.56% | -6.71% | -14.1% | -1.14% | -0% |
| P/E | 4.18x | 10.7x | 12.3x | 9.61x | 8.5x | 10.3x | 8x | 7.23x |
| PBR | 2.05x | 2.22x | 1.89x | 2.19x | 1.78x | 1.43x | 1.23x | 1.07x |
| PEG | - | -0.3x | -0.5x | 0.1x | 2.46x | -0.5x | 0.3x | 0.7x |
| Capitalization / Revenue | 11.2x | 17.3x | 14.4x | 17x | 10.8x | 7.3x | 6.64x | 6x |
| EV / Revenue | 11.5x | 18.4x | 16.9x | 18.5x | 11x | 7.56x | 6.8x | 6.14x |
| EV / EBITDA | -192x | -171x | - | 250x | 101x | 86.6x | 63.6x | 49.7x |
| EV / EBIT | -92.1x | -79.3x | -169x | 661x | 172x | 147x | 91.8x | 70.3x |
| EV / FCF | -94.2x | -285x | 93.6x | 63x | 76.1x | 50.7x | 39.6x | 49.4x |
| FCF Yield | -1.06% | -0.35% | 1.07% | 1.59% | 1.31% | 1.97% | 2.52% | 2.02% |
| Dividend per Share 3 | 0.0642 | 0.0642 | 0.07 | 0.2 | 0.28 | 0.2463 | 0.2808 | 0.3174 |
| Rate of return | 0.29% | 0.19% | 0.24% | 0.47% | 0.72% | 0.67% | 0.76% | 0.86% |
| EPS 3 | 5.327 | 3.082 | 2.368 | 4.432 | 4.586 | 3.569 | 4.592 | 5.085 |
| Distribution rate | 1.21% | 2.08% | 2.96% | 4.51% | 6.11% | 6.9% | 6.11% | 6.24% |
| Net sales 1 | 6,866 | 5,765 | 5,467 | 6,170 | 9,705 | 12,114 | 13,326 | 14,750 |
| EBITDA 1 | -411 | -622 | - | 457 | 1,053 | 1,057 | 1,424 | 1,821 |
| EBIT 1 | -859 | -1,338 | -546 | 173 | 619 | 622.3 | 986.5 | 1,289 |
| Net income 1 | 18,733 | 10,112 | 6,606 | 12,367 | 11,638 | 8,997 | 11,333 | 12,288 |
| Net Debt 1 | 2,447 | 6,534 | 14,063 | 9,339 | 1,821 | 3,189 | 2,142 | 2,139 |
| Reference price 3 | 22.29 | 33.01 | 29.08 | 42.58 | 38.98 | 36.76 | 36.76 | 36.76 |
| Nbr of stocks (in thousands) | 3,095,179 | 2,778,125 | 2,498,516 | 2,281,498 | 2,332,659 | 2,113,208 | - | - |
| 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 (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 10.22x | 7.49x | 85.85x | 0.68% | 87.59B | |
| 14.98x | 4.08x | 9.52x | 1.38% | 510B | |
| 19.36x | 5.7x | 17.12x | -.--% | 287B | |
| 22.7x | 2.42x | 12.53x | -.--% | 140B | |
| 4.22x | 89.01x | 3.22x | 0.13% | 109B | |
| 32.25x | 3.91x | 25.77x | -.--% | 96.43B | |
| 27.04x | 5.06x | 14.29x | -.--% | 81.65B | |
| 66.72x | 3.88x | 18.94x | -.--% | 73.97B | |
| 8x | 2.72x | 42.84x | 0.77% | 35.7B | |
| 715.26x | 4.63x | 218.6x | -.--% | 27.24B | |
| Average | 92.08x | 12.89x | 44.87x | 0.29% | 144.85B | |
| Weighted average by Cap. | 32.97x | 10.85x | 22.04x | 0.55% |
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
- Valuation Prosus N.V.
Select your edition
All financial news and data tailored to specific country editions
