Valuation Umicore London S.E.

Stocks

Market Closed - London S.E. 11:30:00 2026-09-04 EDT			5-day change	1st Jan Change
22.78 ^EUR	-1.26%		-3.60%	+27.59%

08-07	French and Benelux stocks-Factors to watch August 7	RE
08-06	Umicore: Bull run to likely fade

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	8,622	8,240	5,986	2,394	4,306	5,514	-	-
Change	-	-4.43%	-27.35%	-60.01%	79.87%	28.04%	-	-
Enterprise Value (EV) ¹	9,582	9,344	7,252	3,818	5,589	6,878	6,819	6,697
Change	-	-2.49%	-22.39%	-47.35%	46.37%	23.07%	-0.86%	-1.79%
P/E	14x	14.5x	15.6x	-1.62x	11.3x	13.6x	13x	11.7x
PBR	2.77x	2.34x	1.63x	1.24x	1.92x	2.22x	1.98x	1.77x
PEG	-	-1.95x	-0.5x	0x	-0x	2.29x	2.81x	1.1x
Capitalization / Revenue	2.18x	1.98x	1.54x	0.69x	1.21x	1.46x	1.4x	1.36x
EV / Revenue	2.42x	2.25x	1.87x	1.1x	1.57x	1.83x	1.74x	1.65x
EV / EBITDA	7.66x	8.12x	7.46x	5x	6.6x	6.71x	6.56x	6.11x
EV / EBIT	9.86x	10.8x	10.8x	7.99x	9.65x	9.04x	9.04x	8.36x
EV / FCF	9.69x	65.4x	45.9x	13.3x	14.5x	19.1x	21.3x	17x
FCF Yield	10.3%	1.53%	2.18%	7.5%	6.9%	5.25%	4.69%	5.87%
Dividend per Share ²	0.8	0.8	0.8	0.8	-	0.5225	0.5486	0.5587
Rate of return	2.24%	2.33%	3.21%	8.04%	-	2.28%	2.39%	2.44%
EPS ²	2.56	2.37	1.6	-6.15	1.59	1.684	1.762	1.952
Distribution rate	31.3%	33.8%	50%	-13%	-	31%	31.1%	28.6%
Net sales ¹	3,963	4,155	3,876	3,461	3,562	3,765	3,926	4,048
EBITDA ¹	1,251	1,151	972	763	847	1,025	1,039	1,095
EBIT ¹	971.4	865	674	478	579	761.1	754.4	800.9
Net income ¹	619	569.9	385	-1,480	384.5	406.3	427.7	479.9
Net Debt ¹	960	1,104	1,266	1,424	1,283	1,364	1,305	1,183
Reference price ²	35.75	34.32	24.90	9.96	17.90	22.92	22.92	22.92
Nbr of stocks (in thousands)	241,183	240,092	240,400	240,481	240,562	240,562	-	-
Announcement Date	2/16/22	2/16/23	2/16/24	2/14/25	2/20/26	-	-	-

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.($)
ECOLAB INC.	36.8x	5.03x	20.38x	1.05%	78.29B
SIKA AG	26.01x	3.08x	15.96x	2%	38.04B
GIVAUDAN SA	29.21x	4.41x	18.99x	2.28%	37.06B
FUJIFILM HOLDINGS CORPORATION	14.03x	1.36x	8.4x	2.26%	25.38B
EMS-CHEMIE HOLDING AG	36.71x	9x	27.39x	2.49%	22.79B
SOCIEDAD QUÍMICA Y MINERA DE CHILE S.A.	10.52x	2.87x	5.67x	2.59%	21.83B
DUPONT DE NEMOURS, INC.	24.7x	2.67x	10.85x	1.83%	17.77B
ALBEMARLE CORPORATION	12.66x	2.55x	5.76x	1.28%	14.9B
NITTO DENKO CORPORATION	15.72x	1.74x	6.85x	1.91%	14.62B
Average	22.93x	3.63x	13.36x	1.97%	30.08B
Weighted average by Cap.	26.72x	4.02x	15.69x	1.82%