Valuation GL events

Stocks

Market Closed - Euronext Paris Other stock markets 01:55:00 18/07/26 am AEST			5-day change	1st Jan Change
31.50 ^EUR	-0.16%		-1.56%	+5.53%

11/05	GL events valuation remains attractive, says Invest Securities
16/04	GL events in the red despite solid start to the year

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	507.6	469.4	575.5	540.2	875.5	924	-	-
Change	-	-7.52%	22.59%	-6.13%	62.08%	5.53%	-	-
Enterprise Value (EV) ¹	966	961.7	1,076	1,057	1,347	1,370	1,328	1,277
Change	-	-0.45%	11.89%	-1.79%	27.45%	1.69%	-3.02%	-3.84%
P/E	34.1x	9.24x	9.76x	7.5x	10.9x	9.61x	8.61x	8.06x
PBR	1.57x	1.16x	1.31x	1.17x	1.83x	1.77x	1.55x	1.38x
PEG	-	0x	0.7x	0.3x	1x	0.5x	0.7x	1.18x
Capitalization / Revenue	0.68x	0.36x	0.41x	0.33x	0.51x	0.49x	0.48x	0.47x
EV / Revenue	1.3x	0.73x	0.76x	0.65x	0.78x	0.73x	0.69x	0.65x
EV / EBITDA	8.03x	5.7x	4.16x	3.61x	4.26x	4.46x	4.11x	3.74x
EV / EBIT	13.3x	8.59x	7.35x	6.97x	7.65x	6.77x	6.07x	5.63x
EV / FCF	14.9x	6.36x	6.71x	12.4x	8.39x	15.5x	11x	9.46x
FCF Yield	6.72%	15.7%	14.9%	8.08%	11.9%	6.46%	9.13%	10.6%
Dividend per Share ²	-	0.35	0.7	0.9	-	1.06	1.18	1.175
Rate of return	-	2.15%	3.57%	4.89%	-	3.37%	3.75%	3.73%
EPS ²	0.51	1.76	2.01	2.454	2.73	3.279	3.657	3.907
Distribution rate	-	19.9%	34.8%	36.7%	-	32.3%	32.3%	30.1%
Net sales ¹	741.2	1,310	1,419	1,635	1,717	1,876	1,934	1,977
EBITDA ¹	120.3	168.6	258.7	292.6	316	306.9	323.3	341.6
EBIT ¹	72.6	112	146.4	151.6	176.2	202.3	219	226.9
Net income ¹	15.2	52.7	59.95	73.44	81.74	96.73	106.7	124.2
Net Debt ¹	458.4	492.2	500.5	516.6	471.3	445.7	404.4	353.3
Reference price ²	17.40	16.26	19.62	18.40	29.85	31.50	31.50	31.50
Nbr of stocks (in thousands)	29,171	28,870	29,331	29,358	29,332	29,332	-	-
Announcement Date	9/3/22	9/3/23	6/3/24	5/3/25	6/3/26	-	-	-

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.($)
GL EVENTS	9.61x	0.73x	4.46x	3.37%	1.06B
INFORMA PLC	27.22x	3.23x	10.55x	2.62%	14.94B
DLG EXHIBITIONS & EVENTS CORPORATION LIMITED	18.32x	-	-	-	861M
FIERA MILANO S.P.A.	19.32x	1.96x	7.03x	3.01%	674M
ITALIAN EXHIBITION GROUP S.P.A.	13.15x	1.77x	6.5x	1.67%	510M
ZHEJIANG MEORIENT COMMERCE EXHIBITION INC.	21.83x	-	-	-	457M
Average	18.24x	1.92x	7.13x	2.67%	3.08B
Weighted average by Cap.	24.99x	2.98x	9.92x	2.65%