Valuation Nexans

Stocks

Market Closed - Euronext Paris Other stock markets 01:55:00 08/07/26 am AEST			After hours 03:36:18 am
134.30 ^EUR	-4.89%		135.20	+0.67%

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	6,176	-	-
Change	-	-2.82%	-5.17%	31.2%	19.09%	14.24%	-	-
Enterprise Value (EV) ¹	3,828	3,830	3,674	5,220	5,672	6,854	6,639	6,280
Change	-	0.06%	-4.09%	42.09%	8.65%	20.84%	-3.14%	-5.41%
P/E	23.5x	15.4x	16.1x	16.8x	16x	20.1x	16.4x	13.3x
PBR	2.59x	2.22x	2.04x	2.5x	2.83x	2.85x	2.55x	2.26x
PEG	-	0.3x	-1.6x	0.6x	0.6x	-2x	0.7x	0.6x
Capitalization / Revenue	0.62x	0.54x	0.53x	0.64x	0.89x	0.94x	0.86x	0.82x
EV / Revenue	0.63x	0.57x	0.56x	0.74x	0.93x	1.04x	0.93x	0.84x
EV / EBITDA	8.27x	6.39x	5.63x	6.49x	7.8x	8.7x	7.23x	6.04x
EV / EBIT	12.8x	9.12x	8.5x	9.22x	12.9x	13.5x	10.6x	8.65x
EV / FCF	19.6x	15.6x	11.4x	13.1x	13.3x	24.3x	14.9x	11.5x
FCF Yield	5.09%	6.42%	8.79%	7.6%	7.49%	4.11%	6.69%	8.67%
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%	2.22%	2.47%	2.7%
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	678.6	463.4	104.1
Reference price ²	85.85	84.45	79.25	104.20	125.80	141.20	141.20	141.20
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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
NEXANS	20.06x	1.04x	8.7x	2.22%	7.05B
PRYSMIAN S.P.A.	30.45x	2x	15.37x	0.7%	46.91B
JIANGSU ETERN COMPANY LIMITED	57.34x	8.04x	43.05x	-	10.77B
LS CORP.	19.16x	0.44x	7.87x	0.72%	6.3B
CENERGY HOLDINGS S.A.	20x	2.32x	13.24x	1.47%	5.77B
NINGBO ORIENT WIRES & CABLES CO.,LTD.	18.82x	2.34x	12.55x	1.64%	5.09B
KEI INDUSTRIES LIMITED	56.22x	4.14x	40.09x	0.11%	5.26B
Average	31.72x	2.90x	20.13x	1.15%	12.45B
Weighted average by Cap.	32.30x	2.72x	18.90x	0.92%