Valuation Proximus PLC Mexican S.E.
Stocks
PROX N
BE0003810273
Integrated Telecommunications Services
|
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 152.43 MXN | -.--% |
|
-.--% | - |
| 05-28 | Telecoms firm Proximus lifts spending forecasts after buyout of fibre company | RE |
| 05-28 | Proximus has reached an agreement with Eurofiber to acquire its 50.01% stake in Unifiber | RE |
Company Valuation: Proximus PLC
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 5,531 | 2,903 | 2,749 | 1,621 | 2,281 | 1,914 | - | - |
| Change | - | -47.51% | -5.29% | -41.03% | 40.73% | -16.1% | - | - |
| Enterprise Value (EV) 1 | 8,544 | 5,933 | 6,178 | 5,827 | 6,213 | 6,368 | 5,871 | 5,797 |
| Change | - | -30.56% | 4.13% | -5.68% | 6.63% | 2.5% | -7.81% | -1.27% |
| P/E | 12.5x | 6.43x | 7.67x | 3.62x | 5.75x | 6.21x | 6.17x | 5.77x |
| PBR | 1.86x | 0.88x | 0.83x | 0.38x | 0.51x | 0.41x | 0.4x | 0.38x |
| PEG | - | 2.94x | -0.4x | 0.1x | -0.5x | -0.3x | 10.26x | 0.83x |
| Capitalization / Revenue | 0.99x | 0.49x | 0.46x | 0.25x | 0.36x | 0.31x | 0.31x | 0.31x |
| EV / Revenue | 1.53x | 1x | 1.02x | 0.91x | 0.99x | 1.04x | 0.96x | 0.94x |
| EV / EBITDA | 4.82x | 3.32x | 3.52x | 3.15x | 3.3x | 3.36x | 3.09x | 3.01x |
| EV / EBIT | 13.2x | 9.17x | 10.3x | 8.43x | 9.56x | 11.2x | 10x | 9.24x |
| EV / FCF | 36x | 35.5x | 37x | 45.5x | 20.8x | 32.6x | 43.2x | 42.3x |
| FCF Yield | 2.77% | 2.81% | 2.7% | 2.2% | 4.81% | 3.07% | 2.32% | 2.36% |
| Dividend per Share 2 | 1.2 | 1.2 | 1.2 | 0.6 | - | 0.3 | 0.39 | 0.5 |
| Rate of return | 7% | 13.3% | 14.1% | 11.9% | - | 5.06% | 6.58% | 8.44% |
| EPS 2 | 1.37 | 1.4 | 1.11 | 1.39 | 1.23 | 0.9541 | 0.9598 | 1.027 |
| Distribution rate | 87.6% | 85.7% | 108% | 43.2% | - | 31.4% | 40.6% | 48.7% |
| Net sales 1 | 5,578 | 5,909 | 6,042 | 6,430 | 6,307 | 6,115 | 6,128 | 6,164 |
| EBITDA 1 | 1,772 | 1,786 | 1,757 | 1,850 | 1,883 | 1,893 | 1,903 | 1,929 |
| EBIT 1 | 645 | 647 | 601 | 691 | 650 | 568.5 | 587.2 | 627.1 |
| Net income 1 | 443 | 450 | 357 | 447 | 398 | 306.8 | 319.3 | 336.2 |
| Net Debt 1 | 3,013 | 3,030 | 3,429 | 4,206 | 3,932 | 4,454 | 3,957 | 3,882 |
| Reference price 2 | 17.140 | 8.996 | 8.510 | 5.025 | 7.075 | 5.925 | 5.925 | 5.925 |
| Nbr of stocks (in thousands) | 322,673 | 322,690 | 323,060 | 322,624 | 322,462 | 323,068 | - | - |
| Announcement Date | 2/18/22 | 2/18/23 | 2/23/24 | 2/28/25 | 2/28/26 | - | - | - |
1EUR in Million2EUR
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 11.22x | 1.3x | 4.02x | 7.14% | 221B | |
| 8.75x | 2.32x | 6.22x | 6.7% | 176B | |
| 12.99x | 2.1x | 5.52x | 4.32% | 144B | |
| 12.86x | 2.02x | 5.09x | 2.42% | 78.08B | |
| 11.75x | 1.73x | 7.42x | 3.66% | 74.43B | |
| 11.88x | 0.77x | 2.87x | 6.79% | 72.57B | |
| 15.52x | 2.7x | 8.46x | 5.07% | 57.81B | |
| 23.68x | 5.34x | 19.51x | 4.52% | 55.7B | |
| 15.12x | 2.73x | 6.26x | 4.5% | 49.01B | |
| Average | 13.75x | 2.34x | 7.26x | 5.01% | 103.1B | |
| Weighted average by Cap. | 12.48x | 2.08x | 6.27x | 5.49% |
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
- PROX Stock
- PROX N Stock
- Valuation Proximus PLC
Choose MarketScreener Select your edition
All financial news and data tailored to specific country editions
