Valuation Nexans

Stocks

Market Closed - Euronext Paris Other stock markets 01:55:00 03/07/26 am AEST			5-day change	1st Jan Change
138.30 ^EUR	-1.36%		-6.99%	+9.94%

02/07	Nexans slightly lower despite Berenberg raising its price target
30/06	Ferrari expands the use of aluminum in vehicle wiring harnesses	AN

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	6,049	-	-
Change	-	-2.82%	-5.17%	31.2%	19.09%	11.89%	-	-
Enterprise Value (EV) ¹	3,828	3,830	3,674	5,220	5,672	6,728	6,512	6,120
Change	-	0.06%	-4.09%	42.09%	8.65%	18.61%	-3.2%	-6.02%
P/E	23.5x	15.4x	16.1x	16.8x	16x	19.7x	16x	13x
PBR	2.59x	2.22x	2.04x	2.5x	2.83x	2.79x	2.5x	2.21x
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	0.85x	0.77x	0.73x
EV / Revenue	0.63x	0.57x	0.56x	0.74x	0.93x	0.94x	0.83x	0.74x
EV / EBITDA	8.27x	6.39x	5.63x	6.49x	7.8x	8.66x	7.17x	5.96x
EV / EBIT	12.8x	9.12x	8.5x	9.22x	12.9x	13.2x	10.4x	8.43x
EV / FCF	19.6x	15.6x	11.4x	13.1x	13.3x	23.6x	15.1x	11.5x
FCF Yield	5.09%	6.42%	8.79%	7.6%	7.49%	4.24%	6.64%	8.71%
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%	2.27%	2.52%	2.76%
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	7,127	7,812	8,308
EBITDA ¹	463	599	652	804	727.6	776.9	908.3	1,028
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	678.6	463.4	71.32
Reference price ²	85.85	84.45	79.25	104.20	125.80	138.30	138.30	138.30
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	20.22x	1.03x	8.75x	2.25%	6.98B
PRYSMIAN S.P.A.	30.75x	2x	15.44x	0.7%	46.75B
JIANGSU ETERN COMPANY LIMITED	520.5x	-	-	-	13.44B
LS CORP.	21.65x	0.47x	8.45x	0.64%	7.04B
CENERGY HOLDINGS S.A.	18.42x	2.14x	12.25x	1.6%	5.3B
KEI INDUSTRIES LIMITED	56.18x	4.14x	40.06x	0.11%	5.28B
Average	111.29x	1.96x	16.99x	1.06%	14.13B
Weighted average by Cap.	107.57x	1.92x	15.68x	0.87%