Valuation AXA

Stocks

Market Closed - Euronext Paris 02:55:00 13/10/26 am AEDT			5-day change	1st Jan Change
41.81 ^EUR	+0.70%		-0.81%	+2.08%

07/10	AXA : JP Morgan remains its Buy rating	ZD
02/10	The Great Return of Bonds: Why Dividend Stocks Have Lost Their Superpower

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	84,593	-	-
Change	-	-0.62%	3.62%	13.18%	14.41%	1.38%	-	-
Enterprise Value (EV) ¹	59,292	94,301	96,039	113,315	118,464	100,193	100,193	100,193
Change	-	59.04%	1.84%	17.99%	4.54%	-15.42%	0%	0%
P/E	8.82x	9.21x	9.42x	9.81x	9.04x	10.1x	9.26x	8.59x
PBR	0.96x	1.49x	1.3x	1.4x	1.71x	1.75x	1.66x	1.61x
PEG	-	-1.95x	0.9x	0.8x	0.3x	-1.12x	0.97x	1.09x
Capitalization / Revenue	0.63x	0.61x	0.77x	0.84x	0.92x	0.75x	0.71x	0.67x
EV / Revenue	0.59x	0.92x	1.15x	1.3x	1.3x	0.88x	0.84x	0.8x
EV / EBITDA	-	-	-	-	-	-	-	-
EV / EBIT	6.23x	10.1x	10.4x	10.9x	11.4x	8.7x	8.09x	7.63x
EV / FCF	9.6x	12.5x	16x	9.45x	5.4x	14.7x	14x	11.3x
FCF Yield	10.4%	7.98%	6.26%	10.6%	18.5%	6.8%	7.16%	8.88%
Dividend per Share ²	1.54	1.7	1.98	2.15	2.32	2.509	2.699	2.9
Rate of return	5.88%	6.52%	6.71%	6.26%	5.66%	6%	6.46%	6.94%
EPS ²	2.97	2.83	3.13	3.5	4.53	4.12	4.514	4.869
Distribution rate	51.9%	60.1%	63.3%	61.4%	51.2%	60.9%	59.8%	59.6%
Net sales ¹	99,931	102,345	83,627	87,303	91,139	113,364	119,540	125,736
EBITDA	-	-	-	-	-	-	-	-
EBIT ¹	9,514	9,329	9,218	10,412	10,368	11,522	12,384	13,133
Net income ¹	7,294	6,675	7,189	7,886	9,797	8,400	8,960	9,450
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	41.81	41.81	41.81
Nbr of stocks (in thousands)	2,389,774	2,386,757	2,185,051	2,124,998	2,037,115	2,023,267	-	-
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.($)
AXA	10.06x	0.88x	-	6.04%	94.06B
ALLIANZ SE	13.52x	-	-	4.45%	175B
CHUBB LIMITED	12.59x	3x	10.8x	1.17%	132B
ZURICH INSURANCE GROUP LTD	14.69x	1.78x	-	5.58%	105B
MARSH & MCLENNAN COMPANIES	20.42x	3.56x	12.52x	2.12%	83.87B
ARTHUR J. GALLAGHER & CO.	28.77x	4.3x	13.22x	1.2%	59.65B
AON PLC	19.06x	4.16x	12.16x	1.16%	58.01B
HARTFORD FINANCIAL SERVICES GROUP (THE), INC.	8.86x	1.37x	-	1.89%	34.97B
TALANX AG	10.78x	0.67x	-	3.7%	34.58B
WILLIS TOWERS WATSON PUBLIC LIMITED COMPANY	17.85x	3.05x	10.91x	1.28%	27.51B
Average	15.66x	2.53x	11.92x	2.86%	80.38B
Weighted average by Cap.	15.20x	2.57x	11.83x	3.27%