Valuation AXA Xetra

Stocks

Real-time Estimate Tradegate Other stock markets 08:23:42 23/06/26 pm AEST			5-day change	1st Jan Change
42.66 ^EUR	-0.25%		+0.57%	+3.50%

19/06	NextStage AM Launches 'Indefi NextStage Evergreen Index'
17/06	Tokio Marine Eyes M&A in Australia, Canada to Diversify Overseas Earnings	MT

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	87,992	-	-
Change	-	-0.62%	3.62%	13.18%	14.41%	5.46%	-	-
Enterprise Value (EV) ¹	59,292	94,301	96,039	113,315	118,464	103,792	103,792	103,792
Change	-	59.04%	1.84%	17.99%	4.54%	-12.38%	0%	0%
P/E	8.82x	9.21x	9.42x	9.81x	9.04x	10.4x	9.6x	8.87x
PBR	0.96x	1.49x	1.3x	1.4x	1.71x	1.81x	1.71x	1.6x
PEG	-	-1.95x	0.9x	0.8x	0.3x	-1.17x	1.19x	1.07x
Capitalization / Revenue	0.63x	0.61x	0.77x	0.84x	0.92x	0.77x	0.73x	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	8.97x	8.5x	8.17x
EV / FCF	9.6x	12.5x	16x	9.45x	5.4x	15.1x	14.4x	11.7x
FCF Yield	10.4%	7.98%	6.26%	10.6%	18.5%	6.61%	6.96%	8.57%
Dividend per Share ²	1.54	1.7	1.98	2.15	2.32	2.484	2.673	2.868
Rate of return	5.88%	6.52%	6.71%	6.26%	5.66%	5.8%	6.24%	6.7%
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%	59.4%
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	11,572	12,208	12,709
Net income ¹	7,294	6,675	7,189	7,886	9,797	8,491	8,933	9,434
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	42.81	42.81	42.81
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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
PING AN INSURANCE (GROUP) COMPANY OF CHINA, LTD.	6.49x	4.91x	-	5.54%	134B
GENERALI	13.81x	1.02x	-	4.22%	73.31B
MANULIFE FINANCIAL CORPORATION	14.35x	-	-	3.4%	67.25B
AFLAC INCORPORATED	16.1x	3.15x	-	2.1%	59.32B
SAMSUNG LIFE INSURANCE CO., LTD.	28.61x	-	-	1.51%	52.6B
GREAT-WEST LIFECO INC.	16.74x	-	-	3.01%	56.58B
METLIFE, INC.	10.2x	-	-	2.68%	56.34B
CATHAY FINANCIAL HOLDING CO., LTD.	13.68x	-	-	3.77%	52.37B
SUN LIFE FINANCIAL INC.	16.81x	-	-	3.47%	42.94B
Average	15.20x	3.03x		3.3%	66.08B
Weighted average by Cap.	13.90x	3.45x		3.62%