|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 20.30 EUR | -0.73% |
|
+1.50% | -22.52% |
| 05-25 | Tessenderlo Group NV announces Annual dividend, payable on June 05, 2026 | CI |
| 04-29 | Darling Ingredients Inc. : Waste to Value |  |
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 | 1,511 | 1,109 | 1,055 | 1,002 |
| Change | - | -1.08% | 19.29% | -31.11% | 22.74% | -26.58% | -4.85% | -5.07% |
| P/E Ratio | 7.65x | 6.34x | 16.2x | 27x | -19.6x | 14x | 13.4x | 12.2x |
| PBR | 1.27x | 1.03x | - | 0.61x | 0.94x | 0.66x | 0.65x | 0.68x |
| PEG | - | 0.3x | -0.2x | -0.5x | 0x | -0x | 2.88x | 1.29x |
| Capitalization / Revenue | 0.69x | 0.56x | 0.61x | 0.44x | 0.56x | 0.42x | 0.4x | 0.39x |
| EV / Revenue | 0.73x | 0.58x | 0.61x | 0.46x | 0.55x | 0.39x | 0.35x | 0.33x |
| EV / EBITDA | 4.27x | 3.44x | 5.61x | 4.63x | 5.24x | 3.58x | 3.12x | 2.69x |
| EV / EBIT | 6.77x | 4.99x | 14.9x | 19.3x | 19.4x | 10.9x | 7.99x | 6.52x |
| EV / FCF | - | - | 20.6x | 8.06x | 16.8x | 11.7x | 9.95x | 8.4x |
| FCF Yield | - | - | 4.85% | 12.4% | 5.96% | 8.54% | 10% | 11.9% |
| Dividend per Share 2 | - | 0.75 | - | 0.75 | 0.75 | 0.7775 | 0.815 | 0.8833 |
| Rate of return | - | 2.25% | - | 3.97% | 2.86% | 3.83% | 4.01% | 4.35% |
| EPS 2 | 4.36 | 5.26 | 1.74 | 0.7 | -1.34 | 1.45 | 1.517 | 1.661 |
| Distribution rate | - | 14.3% | - | 107% | -56% | 53.6% | 53.7% | 53.2% |
| Net sales 1 | 2,082 | 2,588 | 2,928 | 2,648 | 2,763 | 2,866 | 2,988 | 3,048 |
| EBITDA 1 | 354.2 | 434.8 | 318.7 | 265.6 | 288.1 | 309.3 | 337.9 | 372.5 |
| EBIT 1 | 223.8 | 300.1 | 120.1 | 63.8 | 77.9 | 102.1 | 132.1 | 153.6 |
| Net income 1 | - | - | 109.5 | 42.8 | -81.1 | 71.3 | 71.29 | 98.07 |
| Net Debt 1 | 74.8 | 59.5 | - | 75 | -41.3 | -88.6 | -142.4 | -195.9 |
| 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 Ratio, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 14.1x | 0.39x | 3.61x | 3.8% | 1.4B | |
| 29.16x | 4.94x | 14.14x | 1.4% | 87.69B | |
| 17.17x | 0.92x | 7.92x | 4.64% | 49.5B | |
| 66.21x | 10.84x | 45.61x | 0.83% | 16.92B | |
| 16.76x | 1.03x | 7.85x | 2.3% | 14.95B | |
| 16.72x | 0.69x | 8.03x | 3.2% | 9.38B | |
| 35.41x | 0.83x | 7.38x | 2.85% | 9.57B | |
| 36.31x | 4.72x | 20.97x | 0.32% | 8.53B | |
| 6.07x | 0.7x | 3.42x | -.--% | 7.43B | |
| 30.5x | 1.5x | 8.06x | 2.39% | 7.99B | |
| Average | 26.84x | 2.66x | 12.70x | 2.17% | 21.34B | |
| Weighted average by Cap. | 27.62x | 3.52x | 13.78x | 2.28% |
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
- Valuation Tessenderlo Group nv
Select your edition
All financial news and data tailored to specific country editions
