Valuation Bekaert NV London S.E.

Stocks

Real-time Estimate Cboe Europe 09:54:31 28/08/26 pm AEST			5-day change	1st Jan Change
38.40 ^EUR	-0.13%		+1.32%	+0.79%

31/07	Bekaert: 1H26: BBRG is in trouble
31/07	NV Bekaert SA, H1 2026 Earnings Call, Jul 30, 2026

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	2,241	1,913	2,646	1,742	1,876	1,879	-	-
Change	-	-14.64%	38.34%	-34.19%	7.7%	0.18%	-	-
Enterprise Value (EV) ¹	2,675	2,416	2,912	2,037	2,065	2,105	2,022	1,935
Change	-	-9.68%	20.54%	-30.04%	1.33%	1.95%	-3.92%	-4.29%
P/E	5.48x	7.65x	9.86x	7.35x	28.5x	10.3x	9.09x	8.46x
PBR	1.13x	1.02x	1.21x	0.8x	0.94x	0.91x	0.86x	0.81x
PEG	-	-0.2x	-23.37x	-2.04x	-0.4x	0x	0.7x	1.13x
Capitalization / Revenue	0.46x	0.34x	0.61x	0.44x	0.51x	0.51x	0.5x	0.48x
EV / Revenue	0.55x	0.43x	0.67x	0.51x	0.56x	0.58x	0.54x	0.5x
EV / EBITDA	3.88x	3.69x	5.19x	3.92x	4.4x	4.62x	4.16x	3.76x
EV / EBIT	5.2x	5.27x	7.5x	5.85x	6.96x	7.35x	6.46x	5.74x
EV / FCF	10.1x	13.9x	12.7x	13.4x	6.58x	7.45x	9.19x	8.36x
FCF Yield	9.9%	7.17%	7.89%	7.47%	15.2%	13.4%	10.9%	12%
Dividend per Share ²	1.5	1.65	1.8	1.9	1.95	2.017	2.058	2.092
Rate of return	3.83%	4.55%	3.87%	5.68%	5.15%	5.24%	5.35%	5.43%
EPS ²	7.14	4.74	4.72	4.55	1.33	3.725	4.236	4.553
Distribution rate	21%	34.8%	38.1%	41.8%	147%	54.1%	48.6%	45.9%
Net sales ¹	4,840	5,652	4,328	3,958	3,700	3,657	3,774	3,883
EBITDA ¹	689	654	561.1	520.1	469	455.5	486.1	514.2
EBIT ¹	514.6	458.6	388.3	348.2	296.7	286.5	312.9	337.3
Net income ¹	407	268.9	252.9	238.9	67.36	188	216.1	236.4
Net Debt ¹	434	503.1	266	295.8	188.8	225.6	143.1	56.28
Reference price ²	39.14	36.28	46.52	33.46	37.90	38.50	38.50	38.50
Nbr of stocks (in thousands)	57,260	52,730	56,889	52,052	49,493	48,810	-	-
Announcement Date	25/2/22	1/3/23	1/3/24	28/2/25	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.($)
JSW STEEL LIMITED	21.86x	1.9x	10.5x	0.53%	34.21B
BAOSHAN IRON & STEEL CO., LTD.	11.74x	0.47x	4.51x	4.5%	18.83B
JINDAL STEEL & POWER LIMITED	20.74x	1.99x	10.35x	0.21%	12.5B
TERNIUM S.A.	8.9x	0.65x	4.23x	4.64%	10.96B
CITIC PACIFIC SPECIAL STEEL GROUP CO., LTD	10.33x	-	-	-	10.48B
BHARAT FORGE LIMITED	58.93x	5.17x	29.29x	0.45%	10.25B
BLUESCOPE STEEL LIMITED	11.57x	0.83x	5.93x	4.24%	9.66B
CHINA STEEL CORPORATION	88.05x	1.55x	16.61x	0.63%	9.21B
Average	29.01x	1.79x	11.63x	2.17%	14.51B
Weighted average by Cap.	25.50x	1.71x	10.70x	1.97%