Valuation Teleperformance SE Wiener Boerse

Stocks

Real-time Estimate Tradegate 08:30:08 2026-09-16 EDT			5-day change	1st Jan Change
69.32 ^EUR	0.00%		-0.06%	+12.06%

09-14	Capgemini, Dassault Systemes, Teleperformance... the AI casualties bounce back
08-28	Morgan Stanley tops 5% stake in Teleperformance

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	23,023	13,155	8,033	4,920	3,595	4,053	-	-
Change	-	-42.86%	-38.94%	-38.75%	-26.93%	12.75%	-	-
Enterprise Value (EV) ¹	25,679	15,764	12,586	8,810	7,561	7,593	7,120	6,642
Change	-	-38.61%	-20.16%	-30%	-14.18%	0.42%	-6.23%	-6.71%
P/E	41.9x	20.6x	13x	9.54x	7.36x	7.95x	6.74x	6.38x
PBR	7.29x	3.55x	1.84x	1.08x	0.89x	0.94x	0.87x	0.8x
PEG	-	1.3x	-2.26x	-0.7x	-2.07x	1.79x	0.4x	1.15x
Capitalization / Revenue	3.24x	1.61x	0.96x	0.48x	0.35x	0.4x	0.4x	0.39x
EV / Revenue	3.61x	1.93x	1.51x	0.86x	0.74x	0.75x	0.7x	0.64x
EV / EBITDA	17.4x	9.01x	7.09x	4.2x	3.77x	3.95x	3.58x	3.27x
EV / EBIT	24x	12.5x	9.76x	5.73x	5.09x	5.41x	4.86x	4.45x
EV / FCF	38.8x	15.8x	15.5x	8.13x	8.39x	10.7x	8.08x	6.52x
FCF Yield	2.57%	6.32%	6.45%	12.3%	11.9%	9.38%	12.4%	15.3%
Dividend per Share ²	3.3	3.85	3.85	4.2	4.5	4.558	4.809	4.937
Rate of return	0.84%	1.73%	2.92%	5.05%	7.28%	6.54%	6.9%	7.08%
EPS ²	9.36	10.8	10.18	8.71	8.4	8.774	10.35	10.92
Distribution rate	35.3%	35.6%	37.8%	48.2%	53.6%	51.9%	46.5%	45.2%
Net sales ¹	7,115	8,154	8,345	10,280	10,209	10,060	10,196	10,365
EBITDA ¹	1,478	1,750	1,775	2,096	2,006	1,921	1,986	2,033
EBIT ¹	1,071	1,262	1,290	1,537	1,485	1,403	1,465	1,494
Net income ¹	557	645	602	523	497	510.2	596.8	617
Net Debt ¹	2,656	2,609	4,553	3,890	3,966	3,540	3,067	2,589
Reference price ²	392.00	222.70	132.05	83.12	61.84	69.72	69.72	69.72
Nbr of stocks (in thousands)	58,733	59,072	60,830	59,188	58,129	58,134	-	-
Announcement Date	2/17/22	2/16/23	3/6/24	2/27/25	2/26/26	-	-	-

¹EUR in Million²EUR

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
CINTAS CORPORATION	36.23x	6.61x	23.46x	0.95%	79.61B
JACOBS SOLUTIONS INC.	38.16x	1.27x	13.66x	0.98%	16.96B
BUREAU VERITAS SA	20.43x	2.08x	10.26x	3.61%	14.24B
INTERTEK GROUP PLC	25.51x	2.85x	12.19x	2.93%	12.14B
ALS LIMITED	23.48x	3.3x	12.74x	2.45%	7.55B
ISS A/S	15x	0.63x	8.98x	1.43%	6.65B
GENPACT LIMITED	10.11x	1.19x	6.35x	2.08%	6.03B
EXLSERVICE HOLDINGS, INC.	21.35x	2.3x	10.86x	-.--%	5.5B
Average	23.78x	2.53x	12.31x	1.8%	18.58B
Weighted average by Cap.	30.85x	4.45x	17.81x	1.48%