|
Market Closed -
Euronext Bruxelles
03:55:00 03/11/26 am AEDT
|
5-day change | 1st Jan Change | ||
| 15.68 EUR | -4.51% |
|
-5.66% | +93.34% |
| 13/10 | CMB.TECH NV Announces Sale one Suezmax Stella | CI |
| 13/10 | Cmb.Tech Divests Suezmax Crude Oil Tanker Stella | MT |
Company Valuation: CMB.TECH NV
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 1,789 | 3,384 | 3,564 | 1,973 | 2,763 | 5,096 | - | - |
| Change | - | 89.13% | 5.34% | -44.66% | 40.08% | 84.44% | - | - |
| Enterprise Value (EV) 1 | 3,352 | 4,900 | 4,036 | 4,556 | 8,179 | 10,082 | 9,686 | 9,263 |
| Change | - | 46.17% | -17.63% | 12.87% | 79.52% | 23.27% | -3.93% | -4.36% |
| P/E | -5.28x | 16.6x | 4.13x | 2.29x | 15.6x | 3.73x | 10x | 11.3x |
| PBR | 0.91x | 1.56x | 1.51x | 1.67x | 1.05x | 1.44x | 1.42x | 1.33x |
| PEG | - | -0x | 0x | 0.58x | -0.2x | 0x | -0.2x | -1x |
| Capitalization / Revenue | 4.26x | 3.96x | 2.88x | 2.1x | 1.66x | 2.13x | 2.23x | 2.3x |
| EV / Revenue | 7.99x | 5.73x | 3.26x | 4.85x | 4.91x | 4.21x | 4.23x | 4.19x |
| EV / EBITDA | 69.3x | 11.6x | 4.91x | 3.9x | 8.67x | 5.76x | 7.56x | 7.48x |
| EV / EBIT | -11.3x | 24.7x | 6.72x | 4.54x | 14.7x | 6.9x | 11.4x | 11.5x |
| EV / FCF | -7.64x | 55.2x | 2.37x | -20.4x | -14x | 8.51x | 14.2x | 15.1x |
| FCF Yield | -13.1% | 1.81% | 42.3% | -4.9% | -7.12% | 11.8% | 7.04% | 6.61% |
| Dividend per Share 2 | 0.12 | 0.12 | 2.34 | - | - | 1.39 | 0.9733 | 0.7967 |
| Rate of return | 1.35% | 0.72% | 13.3% | - | - | 7.91% | 5.54% | 4.54% |
| EPS 2 | -1.68 | 1.01 | 4.27 | 4.44 | 0.61 | 4.71 | 1.75 | 1.557 |
| Distribution rate | -7.14% | 11.9% | 54.8% | - | - | 29.5% | 55.6% | 51.2% |
| Net sales 1 | 419.8 | 854.7 | 1,237 | 940.2 | 1,666 | 2,395 | 2,288 | 2,213 |
| EBITDA 1 | 48.35 | 421.1 | 821.7 | 1,169 | 942.9 | 1,750 | 1,282 | 1,238 |
| EBIT 1 | -296.6 | 198.2 | 600.7 | 1,002 | 555 | 1,461 | 847.3 | 804.1 |
| Net income 1 | -339.2 | 202.9 | 862.3 | 870.8 | 161.7 | 1,290 | 535.3 | 514.8 |
| Net Debt 1 | 1,563 | 1,516 | 472.1 | 2,583 | 5,416 | 4,986 | 4,589 | 4,167 |
| Reference price 2 | 8.87 | 16.77 | 17.65 | 10.16 | 9.52 | 17.56 | 17.56 | 17.56 |
| Nbr of stocks (in thousands) | 201,678 | 201,784 | 201,913 | 194,217 | 290,170 | 290,170 | - | - |
| Announcement Date | 3/2/22 | 2/2/23 | 1/2/24 | 27/2/25 | 26/2/26 | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 3.89x | 4.3x | 5.89x | 7.58% | 5.32B | |
| 24.92x | 3.34x | 13.25x | 5.62% | 110B | |
| 29.76x | 10.03x | 14.57x | 2.84% | 90.94B | |
| 12.56x | 1.76x | 10.41x | 5.87% | 82.38B | |
| 21.99x | 5.88x | 11.81x | 3.51% | 75.45B | |
| 12.04x | 1.14x | 7.3x | 6.54% | 72B | |
| 27.76x | 4.61x | 14.66x | 1.58% | 67.54B | |
| 28.74x | 3.77x | 9.92x | 0.7% | 67.45B | |
| 23.42x | 9.62x | 12.92x | 3.89% | 67.33B | |
| 13.95x | 6.57x | 11.88x | 7.56% | 60.99B | |
| Average | 19.90x | 5.10x | 11.26x | 4.57% | 69.98B | |
| Weighted average by Cap. | 21.84x | 5.13x | 11.93x | 4.31% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- CMBT Stock
- Valuation CMB.TECH NV
Select your edition
All financial news and data tailored to specific country editions
