Valuation Nexans

Stocks

Market Closed - Euronext Paris Other stock markets 01:55:00 30/06/26 am AEST			After hours 04:59:25 am
142.50 ^EUR	+0.99%		143.10	+0.42%

19/06	Nexans celebrates the official delivery of the CLV Nexans Electra cable-laying vessel
19/06	European Stocks Mixed, U.S. Markets Closed	DJ

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	6,171	-	-
Change	-	-2.82%	-5.17%	31.2%	19.09%	14.16%	-	-
Enterprise Value (EV) ¹	3,828	3,830	3,674	5,220	5,672	6,845	6,668	6,316
Change	-	0.06%	-4.09%	42.09%	8.65%	20.69%	-2.59%	-5.28%
P/E	23.5x	15.4x	16.1x	16.8x	16x	20.1x	16.3x	13.4x
PBR	2.59x	2.22x	2.04x	2.5x	2.83x	2.81x	2.52x	2.24x
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	0.94x	0.85x	0.81x
EV / Revenue	0.63x	0.57x	0.56x	0.74x	0.93x	1.04x	0.92x	0.83x
EV / EBITDA	8.27x	6.39x	5.63x	6.49x	7.8x	8.76x	7.31x	6.05x
EV / EBIT	12.8x	9.12x	8.5x	9.22x	12.9x	14x	11x	8.86x
EV / FCF	19.6x	15.6x	11.4x	13.1x	13.3x	23.2x	16.9x	12.7x
FCF Yield	5.09%	6.42%	8.79%	7.6%	7.49%	4.32%	5.91%	7.89%
Dividend per Share ²	1.2	2.1	2.3	2.6	2.9	3.152	3.505	3.804
Rate of return	1.4%	2.49%	2.9%	2.5%	2.31%	2.23%	2.48%	2.7%
EPS ²	3.66	5.47	4.92	6.2	7.84	7.022	8.646	10.51
Distribution rate	32.8%	38.4%	46.7%	41.9%	37%	44.9%	40.5%	36.2%
Net sales ¹	6,054	6,745	6,512	7,078	6,098	6,578	7,257	7,592
EBITDA ¹	463	599	652	804	727.6	781	911.9	1,043
EBIT ¹	299	420	432	566	439	487.5	604.9	713.1
Net income ¹	164	245	221	279	352	304.9	375	473.3
Net Debt ¹	74	182	214	681	266	674	496.5	144.8
Reference price ²	85.85	84.45	79.25	104.20	125.80	141.10	141.10	141.10
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	20.09x	1.04x	8.76x	2.23%	7.04B
PRYSMIAN S.P.A.	30.69x	2x	15.41x	0.7%	46.73B
JIANGSU ETERN COMPANY LIMITED	547.58x	-	-	-	14.12B
LS CORP.	18.13x	0.43x	7.63x	0.76%	5.96B
CENERGY HOLDINGS S.A.	19.58x	2.27x	12.98x	1.5%	5.64B
KEI INDUSTRIES LIMITED	56.34x	4.15x	40.18x	0.11%	5.33B
RIYADH CABLES GROUP COMPANY	15.71x	1.58x	13.51x	3.83%	4.97B
Average	101.16x	1.91x	16.41x	1.52%	12.83B
Weighted average by Cap.	110.32x	1.93x	15.62x	1.07%