Valuation AXA Xetra

Stocks

Market Closed - Xetra 01:35:49 13/08/26 am AEST			After hours 05:59:59 am
44.72 ^EUR	-0.20%		44.93	+0.47%

12:04am	Fueled by foreign stocks, OTC Markets races toward a $900bn year
10/08	Utilities weigh on the MIB, Europe mixed	AN

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	90,491	-	-
Change	-	-0.62%	3.62%	13.18%	14.41%	8.45%	-	-
Enterprise Value (EV) ¹	59,292	94,301	96,039	113,315	118,464	106,091	106,091	106,091
Change	-	59.04%	1.84%	17.99%	4.54%	-10.44%	0%	0%
P/E	8.82x	9.21x	9.42x	9.81x	9.04x	10.8x	9.94x	9.24x
PBR	0.96x	1.49x	1.3x	1.4x	1.71x	1.87x	1.78x	1.72x
PEG	-	-1.95x	0.9x	0.8x	0.3x	-1.21x	1.09x	1.22x
Capitalization / Revenue	0.63x	0.61x	0.77x	0.84x	0.92x	0.75x	0.72x	0.69x
EV / Revenue	0.59x	0.92x	1.15x	1.3x	1.3x	0.88x	0.84x	0.81x
EV / EBITDA	-	-	-	-	-	-	-	-
EV / EBIT	6.23x	10.1x	10.4x	10.9x	11.4x	9.16x	8.54x	8.08x
EV / FCF	9.6x	12.5x	16x	9.45x	5.4x	15.6x	14.8x	11.9x
FCF Yield	10.4%	7.98%	6.26%	10.6%	18.5%	6.42%	6.77%	8.39%
Dividend per Share ²	1.54	1.7	1.98	2.15	2.32	2.501	2.699	2.896
Rate of return	5.88%	6.52%	6.71%	6.26%	5.66%	5.59%	6.03%	6.48%
EPS ²	2.97	2.83	3.13	3.5	4.53	4.124	4.501	4.841
Distribution rate	51.9%	60.1%	63.3%	61.4%	51.2%	60.6%	60%	59.8%
Net sales ¹	99,931	102,345	83,627	87,303	91,139	120,445	126,432	131,552
EBITDA	-	-	-	-	-	-	-	-
EBIT ¹	9,514	9,329	9,218	10,412	10,368	11,576	12,419	13,127
Net income ¹	7,294	6,675	7,189	7,886	9,797	8,401	9,000	9,475
Net Debt ¹	-3,284	32,114	31,602	40,385	35,024	15,600	15,600	15,600
Reference price ²	26.18	26.06	29.49	34.32	40.96	44.73	44.73	44.73
Nbr of stocks (in thousands)	2,389,774	2,386,757	2,185,051	2,124,998	2,037,115	2,023,058	-	-
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.	6.42x	4.86x	-	5.49%	136B
AXA	10.87x	0.88x	-	5.58%	105B
AIA GROUP LIMITED	12.57x	-	-	2.91%	95.82B
GENERALI	13.96x	1.04x	1.06x	4.13%	76.79B
MANULIFE FINANCIAL CORPORATION	14.65x	-	-	3.18%	72.71B
METLIFE, INC.	12.29x	-	-	2.42%	61.51B
AFLAC INCORPORATED	16.95x	3.24x	-	2.02%	60.7B
GREAT-WEST LIFECO INC.	17.36x	-	-	2.95%	58.56B
CATHAY FINANCIAL HOLDING CO., LTD.	11.96x	-	-	4.6%	45.31B
Average	13.00x	2.51x	1.06x	3.7%	79.13B
Weighted average by Cap.	12.21x	2.72x	1.06x	3.95%