Valuation Proximus SA BOERSE MUENCHEN
Stocks
BX7
BE0003810273
Integrated Telecommunications Services
|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 6.070 EUR | -1.14% |
|
-1.47% | -14.31% |
| 07-10 | Ekinops soars after its quarterly trading update |  |
| 07-09 | Ekinops steps up growth in the second quarter and reaffirms its targets | |
Company Valuation: Proximus SA
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 | 1,969 | - | - |
| Change | - | -47.51% | -5.29% | -41.03% | 40.73% | -13.69% | - | - |
| Enterprise Value (EV) 1 | 8,544 | 5,933 | 6,178 | 5,827 | 6,213 | 6,027 | 5,926 | 5,851 |
| Change | - | -30.56% | 4.13% | -5.68% | 6.63% | -3% | -1.68% | -1.27% |
| P/E | 12.5x | 6.43x | 7.67x | 3.62x | 5.75x | 6.38x | 6.4x | 6x |
| PBR | 1.86x | 0.88x | 0.83x | 0.38x | 0.51x | 0.42x | 0.41x | 0.39x |
| PEG | - | 2.94x | -0.4x | 0.1x | -0.5x | -0.3x | -22.98x | 0.91x |
| Capitalization / Revenue | 0.99x | 0.49x | 0.46x | 0.25x | 0.36x | 0.32x | 0.32x | 0.32x |
| EV / Revenue | 1.53x | 1x | 1.02x | 0.91x | 0.99x | 0.99x | 0.97x | 0.95x |
| EV / EBITDA | 4.82x | 3.32x | 3.52x | 3.15x | 3.3x | 3.18x | 3.11x | 3.04x |
| EV / EBIT | 13.2x | 9.17x | 10.3x | 8.43x | 9.56x | 10.6x | 10.1x | 9.5x |
| EV / FCF | 36x | 35.5x | 37x | 45.5x | 20.8x | 30.9x | 43.6x | 42.7x |
| FCF Yield | 2.77% | 2.81% | 2.7% | 2.2% | 4.81% | 3.24% | 2.3% | 2.34% |
| 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% | - | 4.92% | 6.56% | 8.04% |
| EPS 2 | 1.37 | 1.4 | 1.11 | 1.39 | 1.23 | 0.9552 | 0.9525 | 1.015 |
| Distribution rate | 87.6% | 85.7% | 108% | 43.2% | - | 31.4% | 42% | 48.3% |
| Net sales 1 | 5,578 | 5,909 | 6,042 | 6,430 | 6,307 | 6,083 | 6,130 | 6,174 |
| EBITDA 1 | 1,772 | 1,786 | 1,757 | 1,850 | 1,883 | 1,893 | 1,906 | 1,924 |
| EBIT 1 | 645 | 647 | 601 | 691 | 650 | 571 | 585.6 | 616 |
| Net income 1 | 443 | 450 | 357 | 447 | 398 | 307.3 | 316.2 | 332.4 |
| Net Debt 1 | 3,013 | 3,030 | 3,429 | 4,206 | 3,932 | 4,058 | 3,957 | 3,882 |
| Reference price 2 | 17.140 | 8.996 | 8.510 | 5.025 | 7.075 | 6.095 | 6.095 | 6.095 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 11.46x | 1.33x | 4.12x | 6.99% | 226B | |
| 9.25x | 2.4x | 6.42x | 6.37% | 185B | |
| 13.51x | 2.14x | 5.56x | 4.15% | 149B | |
| 13.35x | 2.03x | 5.15x | 2.43% | 78.29B | |
| 12.02x | 0.82x | 3.08x | 6.71% | 77.12B | |
| 12.1x | 1.76x | 7.52x | 3.55% | 75.91B | |
| 15.49x | 2.69x | 8.44x | 5.08% | 57.72B | |
| 23.9x | 5.38x | 19.65x | 4.48% | 56.15B | |
| 16.01x | 1.79x | 5.61x | 4.79% | 49.85B | |
| Average | 14.12x | 2.26x | 7.28x | 4.95% | 106.13B | |
| Weighted average by Cap. | 12.82x | 2.06x | 6.31x | 5.38% |
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
- BX7 Stock
- Valuation Proximus SA
Select your edition
All financial news and data tailored to specific country editions
