|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 47.02 EUR | -0.47% |
|
-0.55% | +24.13% |
| 07-02 | Vopak to Invest EUR230 Million in Dutch Battery Energy Storage Project | MT |
| 06-05 | Eskom signs LNG deal to supply its planned 3,000 MW gas-fired Richards Bay project | RE |
Company Valuation: Vopak
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 3,863 | 3,480 | 3,820 | 4,761 | 4,366 | 5,389 | - | - |
| Change | - | -9.91% | 9.75% | 24.65% | -8.3% | 23.42% | - | - |
| Enterprise Value (EV) 1 | 6,788 | 6,531 | 6,106 | 7,433 | 7,066 | 8,099 | 8,205 | 8,267 |
| Change | - | -3.79% | -6.51% | 21.73% | -4.94% | 14.62% | 1.31% | 0.75% |
| P/E | 18x | -20.7x | 8.39x | 13.6x | 7.24x | 14.2x | 12.4x | 11.1x |
| PBR | 1.15x | 1.17x | 1.19x | 1.65x | 1.34x | 1.55x | 1.47x | 1.37x |
| PEG | - | 0x | -0x | -1x | 0.1x | -0.4x | 0.8x | 1x |
| Capitalization / Revenue | 3.15x | 2.55x | 2.68x | 3.62x | 3.36x | 4.08x | 3.97x | 3.86x |
| EV / Revenue | 5.53x | 4.78x | 4.28x | 5.65x | 5.44x | 6.12x | 6.05x | 5.93x |
| EV / EBITDA | 8.21x | 7.36x | 6.34x | 7.95x | 7.51x | 8.54x | 8.06x | 7.75x |
| EV / EBIT | 13.7x | 11.9x | 9.53x | 11.9x | 11.3x | 14.1x | 13.3x | 12.9x |
| EV / FCF | 35.9x | 14.3x | 13x | 12.5x | 12.7x | 64.2x | 36.2x | 30.1x |
| FCF Yield | 2.78% | 7% | 7.69% | 7.99% | 7.88% | 1.56% | 2.76% | 3.32% |
| Dividend per Share 2 | 1.25 | 1.3 | 1.5 | 1.6 | 1.6 | 1.836 | 1.912 | 1.992 |
| Rate of return | 4.06% | 4.68% | 4.93% | 3.76% | 4.22% | 3.9% | 4.07% | 4.24% |
| EPS 2 | 1.71 | -1.34 | 3.63 | 3.12 | 5.23 | 3.302 | 3.787 | 4.228 |
| Distribution rate | 73.1% | -97% | 41.3% | 51.3% | 30.6% | 55.6% | 50.5% | 47.1% |
| Net sales 1 | 1,228 | 1,367 | 1,426 | 1,316 | 1,299 | 1,322 | 1,356 | 1,395 |
| EBITDA 1 | 826.6 | 887.2 | 963.5 | 934.6 | 940.4 | 948.4 | 1,018 | 1,067 |
| EBIT 1 | 494.8 | 547.3 | 640.5 | 627.2 | 625.2 | 573.5 | 616.2 | 642.2 |
| Net income 1 | 214.2 | -168.4 | 455.7 | 375.7 | 604 | 379.2 | 433.3 | 481.4 |
| Net Debt 1 | 2,925 | 3,051 | 2,286 | 2,672 | 2,700 | 2,710 | 2,816 | 2,878 |
| Reference price 2 | 30.80 | 27.75 | 30.44 | 42.50 | 37.88 | 47.02 | 47.02 | 47.02 |
| Nbr of stocks (in thousands) | 125,433 | 125,416 | 125,484 | 112,029 | 115,264 | 114,608 | - | - |
| Announcement Date | 2/16/22 | 2/15/23 | 2/14/24 | 2/19/25 | 2/25/26 | - | - | - |
1EUR in Million2EUR
Estimates
P/E, Detailed evolution
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
- VPK Stock
- Valuation Vopak
Select your edition
All financial news and data tailored to specific country editions
