Valuation Teleperformance SE Mexican S.E.

Stocks

End-of-day quote Mexican S.E. Other stock markets 2026-07-21			5-day change	1st Jan Change
1,100.00 ^MXN	-22.12%		-.--%	-19.12%

08-03	AlphaValue/Baader Europe Updates Teleperformance Rating, Price Target Amid 'Reassuring' H2 Outlook	MT
08-03	TELEPERFORMANCE: H226 outlook : a bit reassuring.

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	3,946	-	-
Change	-	-42.86%	-38.94%	-38.75%	-26.93%	9.78%	-	-
Enterprise Value (EV) ¹	25,679	15,764	12,586	8,810	7,561	7,434	7,013	6,535
Change	-	-38.61%	-20.16%	-30%	-14.18%	-1.68%	-5.66%	-6.82%
P/E	41.9x	20.6x	13x	9.54x	7.36x	7.74x	6.61x	6.27x
PBR	7.29x	3.55x	1.84x	1.08x	0.89x	0.9x	0.84x	0.78x
PEG	-	1.3x	-2.26x	-0.7x	-2.07x	1.75x	0.4x	1.15x
Capitalization / Revenue	3.24x	1.61x	0.96x	0.48x	0.35x	0.39x	0.39x	0.38x
EV / Revenue	3.61x	1.93x	1.51x	0.86x	0.74x	0.74x	0.69x	0.63x
EV / EBITDA	17.4x	9.01x	7.09x	4.2x	3.77x	3.87x	3.54x	3.22x
EV / EBIT	24x	12.5x	9.76x	5.73x	5.09x	5.3x	4.79x	4.37x
EV / FCF	38.8x	15.8x	15.5x	8.13x	8.39x	10.3x	8.02x	6.46x
FCF Yield	2.57%	6.32%	6.45%	12.3%	11.9%	9.69%	12.5%	15.5%
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%	6.71%	7.08%	7.27%
EPS ²	9.36	10.8	10.18	8.71	8.4	8.772	10.27	10.83
Distribution rate	35.3%	35.6%	37.8%	48.2%	53.6%	52%	46.8%	45.6%
Net sales ¹	7,115	8,154	8,345	10,280	10,209	10,037	10,171	10,338
EBITDA ¹	1,478	1,750	1,775	2,096	2,006	1,920	1,981	2,027
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	510.8	592	611.2
Net Debt ¹	2,656	2,609	4,553	3,890	3,966	3,488	3,067	2,589
Reference price ²	392.00	222.70	132.05	83.12	61.84	67.88	67.88	67.88
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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
CINTAS CORPORATION	37.01x	6.74x	23.95x	0.93%	81.12B
RB GLOBAL, INC.	33.85x	3.89x	12.99x	1.36%	17.38B
JACOBS SOLUTIONS INC.	38.2x	1.25x	13.58x	0.97%	17.24B
BUREAU VERITAS SA	20.72x	2.13x	10.49x	3.53%	14.57B
INTERTEK GROUP PLC	25.4x	2.84x	12.14x	2.97%	12.12B
ALS LIMITED	26.34x	3.66x	14.06x	2.2%	8.41B
ISS A/S	14.76x	0.64x	9.17x	1.44%	6.62B
GENPACT LIMITED	9.68x	1.14x	6.1x	2.17%	5.74B
DKSH HOLDING AG	19.5x	0.41x	9.61x	3.82%	5.55B
Average	25.05x	2.52x	12.45x	2.15%	18.75B
Weighted average by Cap.	31.66x	4.42x	17.60x	1.57%