Valuation Proximus PLC Mexican S.E.
Stocks
PROX N
BE0003810273
Integrated Telecommunications Services
|
End-of-day quote
Mexican S.E.
2024-09-05
|
5-day change | 1st Jan Change | ||
| 152.43 MXN | -.--% |
|
-.--% | - |
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 | 2,003 | - | - |
| Change | - | -47.51% | -5.29% | -41.03% | 40.73% | -12.2% | - | - |
| Enterprise Value (EV) 1 | 8,544 | 5,933 | 6,178 | 5,827 | 6,213 | 6,081 | 6,100 | 6,028 |
| Change | - | -30.56% | 4.13% | -5.68% | 6.63% | -2.14% | 0.32% | -1.19% |
| P/E | 12.5x | 6.43x | 7.67x | 3.62x | 5.75x | 6.57x | 6.91x | 6.7x |
| PBR | 1.86x | 0.88x | 0.83x | 0.38x | 0.51x | 0.43x | 0.41x | 0.4x |
| PEG | - | 2.94x | -0.4x | 0.1x | -0.5x | -0.3x | -1.42x | 2.16x |
| Capitalization / Revenue | 0.99x | 0.49x | 0.46x | 0.25x | 0.36x | 0.33x | 0.33x | 0.32x |
| EV / Revenue | 1.53x | 1x | 1.02x | 0.91x | 0.99x | 0.99x | 0.99x | 0.97x |
| EV / EBITDA | 4.82x | 3.32x | 3.52x | 3.15x | 3.3x | 3.21x | 3.19x | 3.13x |
| EV / EBIT | 13.2x | 9.17x | 10.3x | 8.43x | 9.56x | 10.9x | 11.1x | 10.6x |
| EV / FCF | 36x | 35.5x | 37x | 45.5x | 20.8x | 31.1x | 26.7x | 23x |
| FCF Yield | 2.77% | 2.81% | 2.7% | 2.2% | 4.81% | 3.21% | 3.74% | 4.35% |
| Dividend per Share 2 | 1.2 | 1.2 | 1.2 | 0.6 | - | 0.3 | 0.4 | 0.49 |
| Rate of return | 7% | 13.3% | 14.1% | 11.9% | - | 4.84% | 6.45% | 7.9% |
| EPS 2 | 1.37 | 1.4 | 1.11 | 1.39 | 1.23 | 0.9435 | 0.8977 | 0.9256 |
| Distribution rate | 87.6% | 85.7% | 108% | 43.2% | - | 31.8% | 44.6% | 52.9% |
| Net sales 1 | 5,578 | 5,909 | 6,042 | 6,430 | 6,307 | 6,133 | 6,144 | 6,186 |
| EBITDA 1 | 1,772 | 1,786 | 1,757 | 1,850 | 1,883 | 1,894 | 1,910 | 1,929 |
| EBIT 1 | 645 | 647 | 601 | 691 | 650 | 559.8 | 547.3 | 570.4 |
| Net income 1 | 443 | 450 | 357 | 447 | 398 | 283.2 | 302.6 | 309.5 |
| Net Debt 1 | 3,013 | 3,030 | 3,429 | 4,206 | 3,932 | 4,078 | 4,097 | 4,025 |
| Reference price 2 | 17.140 | 8.996 | 8.510 | 5.025 | 7.075 | 6.200 | 6.200 | 6.200 |
| 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 (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 10.96x | 1.29x | 4.1x | 7.08% | 221B | |
| 10.41x | 2.5x | 6.6x | 5.99% | 196B | |
| 13x | 2.12x | 5.47x | 4.18% | 148B | |
| 13.84x | 1.86x | 8.12x | 3.03% | 91.12B | |
| 11.54x | 0.88x | 3.29x | 6.69% | 79B | |
| 11.58x | 1.78x | 4.5x | 2.82% | 66.07B | |
| 15x | 2.67x | 8.33x | 5.09% | 57.66B | |
| 23.05x | 5.24x | 19.11x | 4.74% | 54.68B | |
| 14.87x | 2.75x | 6.11x | 4.38% | 51.37B | |
| Average | 13.81x | 2.34x | 7.29x | 4.89% | 107.12B | |
| Weighted average by Cap. | 12.66x | 2.10x | 6.37x | 5.31% |
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
Select your edition
All financial news and data tailored to specific country editions
