|
Market Closed -
Euronext Amsterdam
11:55:00 2026-09-15 EDT
|
5-day change | 1st Jan Change | ||
| 47.98 EUR | +0.97% |
|
-1.28% | +26.66% |
| 07-30 | Koninklijke Vopak N.V., Q2 2026 Earnings Call, Jul 30, 2026 | |
| 07-30 | Vopak raises outlook as growth projects boost confidence, shares rise | 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 | 5,468 | - | - |
| Change | - | -9.91% | 9.75% | 24.65% | -8.3% | 25.23% | - | - |
| Enterprise Value (EV) 1 | 6,788 | 6,531 | 6,106 | 7,433 | 7,066 | 8,792 | 8,515 | 8,509 |
| Change | - | -3.79% | -6.51% | 21.73% | -4.94% | 24.43% | -3.16% | -0.06% |
| P/E | 18x | -20.7x | 8.39x | 13.6x | 7.24x | 14.6x | 12.6x | 11.2x |
| PBR | 1.15x | 1.17x | 1.19x | 1.65x | 1.34x | 1.6x | 1.5x | 1.4x |
| PEG | - | 0x | -0x | -1x | 0.1x | -0.4x | 0.8x | 0.9x |
| Capitalization / Revenue | 3.15x | 2.55x | 2.68x | 3.62x | 3.36x | 4.13x | 4.03x | 3.92x |
| EV / Revenue | 5.53x | 4.78x | 4.28x | 5.65x | 5.44x | 6.65x | 6.28x | 6.1x |
| EV / EBITDA | 8.21x | 7.36x | 6.34x | 7.95x | 7.51x | 9.27x | 8.37x | 7.97x |
| EV / EBIT | 13.7x | 11.9x | 9.53x | 11.9x | 11.3x | 16.2x | 13.1x | 12.3x |
| EV / FCF | 35.9x | 14.3x | 13x | 12.5x | 12.7x | 87x | 37.5x | 31x |
| FCF Yield | 2.78% | 7% | 7.69% | 7.99% | 7.88% | 1.15% | 2.66% | 3.22% |
| Dividend per Share 2 | 1.25 | 1.3 | 1.5 | 1.6 | 1.6 | 1.893 | 1.912 | 1.992 |
| Rate of return | 4.06% | 4.68% | 4.93% | 3.76% | 4.22% | 3.95% | 3.98% | 4.15% |
| EPS 2 | 1.71 | -1.34 | 3.63 | 3.12 | 5.23 | 3.277 | 3.8 | 4.293 |
| Distribution rate | 73.1% | -97% | 41.3% | 51.3% | 30.6% | 57.8% | 50.3% | 46.4% |
| 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 | 541.4 | 650.1 | 690.4 |
| Net income 1 | 214.2 | -168.4 | 455.7 | 375.7 | 604 | 373.7 | 431.4 | 483.4 |
| Net Debt 1 | 2,925 | 3,051 | 2,286 | 2,672 | 2,700 | 3,324 | 3,047 | 3,041 |
| Reference price 2 | 30.80 | 27.75 | 30.44 | 42.50 | 37.88 | 47.98 | 47.98 | 47.98 |
| Nbr of stocks (in thousands) | 125,433 | 125,416 | 125,484 | 112,029 | 115,264 | 113,961 | - | - |
| 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
