Valuation AXA Xetra

Stocks

Real-time Estimate Tradegate Other stock markets 08:12:27 26/06/26 pm AEST			5-day change	1st Jan Change
43.16 ^EUR	+0.22%		+1.53%	+4.86%

07:23pm	Axa Partners Unveils a New Brand for Road Transport
19/06	NextStage AM Launches 'Indefi NextStage Evergreen Index'

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	62,576	62,187	64,437	72,930	83,440	88,568	-	-
Change	-	-0.62%	3.62%	13.18%	14.41%	6.15%	-	-
Enterprise Value (EV) ¹	59,292	94,301	96,039	113,315	118,464	104,368	104,368	104,368
Change	-	59.04%	1.84%	17.99%	4.54%	-11.9%	0%	0%
P/E	8.82x	9.21x	9.42x	9.81x	9.04x	10.4x	9.67x	8.93x
PBR	0.96x	1.49x	1.3x	1.4x	1.71x	1.82x	1.72x	1.61x
PEG	-	-1.95x	0.9x	0.8x	0.3x	-1.17x	1.2x	1.08x
Capitalization / Revenue	0.63x	0.61x	0.77x	0.84x	0.92x	0.77x	0.74x	0.73x
EV / Revenue	0.59x	0.92x	1.15x	1.3x	1.3x	0.91x	0.87x	0.86x
EV / EBITDA	-	-	-	-	-	-	-	-
EV / EBIT	6.23x	10.1x	10.4x	10.9x	11.4x	9.02x	8.54x	8.21x
EV / FCF	9.6x	12.5x	16x	9.45x	5.4x	15.2x	14.4x	11.7x
FCF Yield	10.4%	7.98%	6.26%	10.6%	18.5%	6.57%	6.93%	8.53%
Dividend per Share ²	1.54	1.7	1.98	2.15	2.32	2.486	2.674	2.87
Rate of return	5.88%	6.52%	6.71%	6.26%	5.66%	5.77%	6.2%	6.66%
EPS ²	2.97	2.83	3.13	3.5	4.53	4.126	4.458	4.826
Distribution rate	51.9%	60.1%	63.3%	61.4%	51.2%	60.2%	60%	59.5%
Net sales ¹	99,931	102,345	83,627	87,303	91,139	114,323	119,955	120,998
EBITDA	-	-	-	-	-	-	-	-
EBIT ¹	9,514	9,329	9,218	10,412	10,368	11,573	12,223	12,715
Net income ¹	7,294	6,675	7,189	7,886	9,797	8,489	8,937	9,432
Net Debt ¹	-3,284	32,114	31,602	40,385	35,024	15,800	15,800	15,800
Reference price ²	26.18	26.06	29.49	34.32	40.96	43.09	43.09	43.09
Nbr of stocks (in thousands)	2,389,774	2,386,757	2,185,051	2,124,998	2,037,115	2,055,418	-	-
Announcement Date	24/2/22	23/2/23	22/2/24	27/2/25	26/2/26	-	-	-

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.($)
PING AN INSURANCE (GROUP) COMPANY OF CHINA, LTD.	6.16x	4.83x	-	5.84%	127B
GENERALI	13.83x	1.02x	-	4.21%	73.01B
MANULIFE FINANCIAL CORPORATION	14.34x	-	-	3.4%	67.07B
AFLAC INCORPORATED	16.34x	3.2x	-	2.07%	60.18B
GREAT-WEST LIFECO INC.	16.64x	-	-	3.03%	56.13B
METLIFE, INC.	9.86x	-	-	2.77%	54.45B
CATHAY FINANCIAL HOLDING CO., LTD.	13.5x	-	-	3.82%	51.42B
SAMSUNG LIFE INSURANCE CO., LTD.	28.39x	-	-	1.52%	52.1B
SUN LIFE FINANCIAL INC.	16.86x	-	-	3.46%	42.98B
Average	15.10x	3.02x		3.35%	64.89B
Weighted average by Cap.	13.87x	3.38x		3.67%