Valuation Nexans

Stocks

Market Closed - Euronext Paris Other stock markets 01:55:00 08/07/26 am AEST			Pre-market 03:54:52 pm
134.30 ^EUR	-4.89%		135.00	+0.52%

07/07	Nexans Sa and Norsk Hydro Asa Secure Long-Term Low-Carbon Aluminium Supply Agreement	CI
06/07	Nexans Signs Five-year Aluminium Wire Rod Supply Deal	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	3,754	3,648	3,460	4,539	5,406	5,874	-	-
Change	-	-2.82%	-5.17%	31.2%	19.09%	8.65%	-	-
Enterprise Value (EV) ¹	3,828	3,830	3,674	5,220	5,672	6,549	6,333	5,974
Change	-	0.06%	-4.09%	42.09%	8.65%	15.46%	-3.29%	-5.67%
P/E	23.5x	15.4x	16.1x	16.8x	16x	19.1x	15.6x	12.7x
PBR	2.59x	2.22x	2.04x	2.5x	2.83x	2.71x	2.43x	2.15x
PEG	-	0.3x	-1.6x	0.6x	0.6x	-1.9x	0.7x	0.6x
Capitalization / Revenue	0.62x	0.54x	0.53x	0.64x	0.89x	0.89x	0.82x	0.78x
EV / Revenue	0.63x	0.57x	0.56x	0.74x	0.93x	1x	0.88x	0.8x
EV / EBITDA	8.27x	6.39x	5.63x	6.49x	7.8x	8.32x	6.89x	5.75x
EV / EBIT	12.8x	9.12x	8.5x	9.22x	12.9x	12.9x	10.1x	8.23x
EV / FCF	19.6x	15.6x	11.4x	13.1x	13.3x	23.3x	14.3x	11x
FCF Yield	5.09%	6.42%	8.79%	7.6%	7.49%	4.3%	7.02%	9.12%
Dividend per Share ²	1.2	2.1	2.3	2.6	2.9	3.137	3.486	3.815
Rate of return	1.4%	2.49%	2.9%	2.5%	2.31%	2.34%	2.6%	2.84%
EPS ²	3.66	5.47	4.92	6.2	7.84	7.038	8.626	10.61
Distribution rate	32.8%	38.4%	46.7%	41.9%	37%	44.6%	40.4%	36%
Net sales ¹	6,054	6,745	6,512	7,078	6,098	6,579	7,164	7,493
EBITDA ¹	463	599	652	804	727.6	787.5	918.6	1,039
EBIT ¹	299	420	432	566	439	509	625.1	726.1
Net income ¹	164	245	221	279	352	305.1	387.1	474.3
Net Debt ¹	74	182	214	681	266	674.9	459.4	100.3
Reference price ²	85.85	84.45	79.25	104.20	125.80	134.30	134.30	134.30
Nbr of stocks (in thousands)	43,730	43,202	43,658	43,564	42,974	43,738	-	-
Announcement Date	16/2/22	15/2/23	15/2/24	19/2/25	19/2/26	-	-	-

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.($)
NEXANS	19.08x	1x	8.32x	2.34%	6.71B
PRYSMIAN S.P.A.	28.44x	1.87x	14.39x	0.76%	43.85B
JIANGSU ETERN COMPANY LIMITED	56.19x	7.89x	42.22x	-	10.55B
LS CORP.	18.51x	0.43x	7.72x	0.75%	6.16B
CENERGY HOLDINGS S.A.	19.4x	2.25x	12.86x	1.52%	5.6B
KEI INDUSTRIES LIMITED	54.65x	4.02x	38.94x	0.12%	5.14B
NINGBO ORIENT WIRES & CABLES CO.,LTD.	18.16x	2.25x	12.05x	1.7%	4.91B
Average	30.63x	2.82x	19.50x	1.2%	11.85B
Weighted average by Cap.	30.88x	2.64x	18.22x	0.98%