|
Market Closed -
Börse Stuttgart
15:56:04 2026-10-06 EDT
|
5-day change | 1st Jan Change | ||
| 20.05 EUR | +3.46% |
|
-2.12% | -25.60% |
| 09-24 | Deals of the day-Mergers and acquisitions | RE |
| 09-24 | Tessenderlo completes $403 million deal to buy 20% stake in US-based FMC | RE |
Company Valuation: Tessenderlo Group nv
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 1,439 | 1,438 | 1,787 | 1,156 | 1,552 | 1,198 | - | - |
| Change | - | -0.07% | 24.22% | -35.31% | 34.28% | -22.83% | - | - |
| Enterprise Value (EV) 1 | 1,514 | 1,498 | 1,787 | 1,231 | 1,593 | 1,226 | 1,261 | 1,212 |
| Change | - | -1.08% | 19.29% | -31.11% | 29.45% | -23.03% | 2.86% | -3.88% |
| P/E | 7.65x | 6.34x | 16.2x | 27x | -19.6x | 18.3x | 13.4x | 10.7x |
| PBR | 1.27x | 1.03x | - | 0.61x | 0.94x | 0.68x | 0.66x | 0.64x |
| PEG | - | 0.3x | -0.2x | -0.5x | 0x | -0x | 0.4x | 0.4x |
| Capitalization / Revenue | 0.69x | 0.56x | 0.61x | 0.44x | 0.56x | 0.42x | 0.41x | 0.39x |
| EV / Revenue | 0.73x | 0.58x | 0.61x | 0.46x | 0.58x | 0.43x | 0.43x | 0.4x |
| EV / EBITDA | 4.27x | 3.44x | 5.61x | 4.63x | 5.53x | 3.98x | 3.89x | 3.39x |
| EV / EBIT | 6.77x | 4.99x | 14.9x | 19.3x | 20.5x | 15.2x | 9.94x | 7.66x |
| EV / FCF | - | - | 20.6x | 8.06x | 17.7x | 12.9x | 11.9x | 10.2x |
| FCF Yield | - | - | 4.85% | 12.4% | 5.66% | 7.72% | 8.4% | 9.83% |
| Dividend per Share 2 | - | 0.75 | - | 0.75 | 0.75 | 0.765 | 0.7925 | 0.8425 |
| Rate of return | - | 2.25% | - | 3.97% | 2.86% | 3.77% | 3.9% | 4.15% |
| EPS 2 | 4.36 | 5.26 | 1.74 | 0.7 | -1.34 | 1.112 | 1.51 | 1.901 |
| Distribution rate | - | 14.3% | - | 107% | -56% | 68.8% | 52.5% | 44.3% |
| Net sales 1 | 2,082 | 2,588 | 2,928 | 2,648 | 2,763 | 2,833 | 2,947 | 3,068 |
| EBITDA 1 | 354.2 | 434.8 | 318.7 | 265.6 | 288.1 | 308.3 | 324.6 | 357.4 |
| EBIT 1 | 223.8 | 300.1 | 120.1 | 63.8 | 77.9 | 80.75 | 126.9 | 158.3 |
| Net income 1 | - | - | 109.5 | 42.8 | -81.1 | 55.93 | 70.94 | 97.21 |
| Net Debt 1 | 74.8 | 59.5 | - | 75 | 41.3 | 28.66 | 63.7 | 14.82 |
| Reference price 2 | 33.35 | 33.35 | 28.25 | 18.90 | 26.20 | 20.30 | 20.30 | 20.30 |
| Nbr of stocks (in thousands) | 43,155 | 43,123 | 63,241 | 61,147 | 59,230 | 58,993 | - | - |
| Announcement Date | 3/24/22 | 3/23/23 | 3/27/24 | 3/26/25 | 3/26/26 | - | - | - |
1EUR in Million2EUR
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 20.62x | 3.67x | 10.42x | 1.94% | 73.19B | |
| 11.88x | 0.91x | 7.57x | 4.54% | 48.48B | |
| 53.14x | 8.48x | 36.12x | 1.03% | 15.72B | |
| 13.02x | 0.87x | 6.24x | 2.75% | 14.03B | |
| 11.17x | 0.72x | 4.8x | 2.92% | 10.09B | |
| 15.46x | 0.71x | 7.65x | 3.19% | 9.6B | |
| 36.87x | 1.69x | 8.91x | 2.06% | 9.06B | |
| 4.73x | 0.67x | 2.79x | 4.66% | 8.85B | |
| 30.5x | 4.18x | 17.89x | 0.38% | 7.56B | |
| Average | 21.93x | 2.43x | 11.38x | 2.61% | 21.84B | |
| Weighted average by Cap. | 20.20x | 2.67x | 10.92x | 2.74% |
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
- TESB Stock
- TEZ Stock
- Valuation Tessenderlo Group nv
Select your edition
All financial news and data tailored to specific country editions
