|
Delayed
Liquidnet
|
5-day change | 1st Jan Change | ||
| - EUR | -.--% |
|
-.--% | - |
Company Valuation: Nexity
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 2,287 | 1,446 | 931.6 | 724.3 | 499.9 | 284.2 | - | - |
| Change | - | -36.77% | -35.58% | -22.26% | -30.98% | -43.14% | - | - |
| Enterprise Value (EV) 1 | 3,511 | 3,045 | 2,437 | 1,939 | 1,684 | 1,471 | 1,466 | 1,434 |
| Change | - | -13.28% | -19.95% | -20.43% | -13.15% | -12.69% | -0.29% | -2.17% |
| P/E | 7.07x | 7.66x | 48.1x | -11.6x | -2.64x | -12x | 40.4x | 8.49x |
| PBR | 1.2x | 0.74x | 0.5x | 0.4x | 0.31x | 0.17x | 0.17x | 0.16x |
| PEG | - | -0.2x | -0.5x | 0x | -0x | 0.1x | -0x | 0x |
| Capitalization / Revenue | 0.47x | 0.31x | 0.22x | 0.2x | 0.18x | 0.11x | 0.11x | 0.11x |
| EV / Revenue | 0.73x | 0.65x | 0.57x | 0.55x | 0.6x | 0.58x | 0.57x | 0.56x |
| EV / EBITDA | 6.53x | 5.56x | 5.92x | 21.8x | 6.8x | 5.35x | 4.64x | 4.11x |
| EV / EBIT | 9.47x | 8.31x | 9.91x | 970x | 112x | 24.1x | 13.5x | 11.7x |
| EV / FCF | -16.1x | 45x | 13.6x | 10.5x | 9.5x | 274x | 74.3x | 25.4x |
| FCF Yield | -6.23% | 2.22% | 7.37% | 9.56% | 10.5% | 0.36% | 1.35% | 3.94% |
| Dividend per Share 2 | 2.5 | 2.5 | - | - | - | - | 0.125 | 0.125 |
| Rate of return | 6.05% | 9.59% | - | - | - | - | 2.45% | 2.45% |
| EPS 2 | 5.85 | 3.4 | 0.35 | -1.12 | -3.4 | -0.4254 | 0.1263 | 0.6015 |
| Distribution rate | 42.7% | 73.5% | - | - | - | - | 98.9% | 20.8% |
| Net sales 1 | 4,836 | 4,704 | 4,273 | 3,535 | 2,821 | 2,536 | 2,577 | 2,562 |
| EBITDA 1 | 537.9 | 547.4 | 412 | 89 | 247.7 | 274.8 | 315.8 | 349.3 |
| EBIT 1 | 370.6 | 366.6 | 246 | 2 | 15 | 60.95 | 108.9 | 122.9 |
| Net income 1 | 324.9 | 187.8 | 19 | -62 | -188.4 | -27.23 | 4.1 | 26.1 |
| Net Debt 1 | 1,224 | 1,599 | 1,506 | 1,215 | 1,184 | 1,186 | 1,182 | 1,150 |
| Reference price 2 | 41.340 | 26.060 | 16.850 | 13.000 | 8.975 | 5.105 | 5.105 | 5.105 |
| Nbr of stocks (in thousands) | 55,325 | 55,492 | 55,288 | 55,712 | 55,697 | 55,678 | - | - |
| Announcement Date | 23/2/22 | 22/2/23 | 28/2/24 | 27/2/25 | 25/2/26 | - | - | - |
1EUR in Million2EUR
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 7.94x | 0.29x | 4.22x | 7.63% | 1.78B | |
| 7.22x | 2.08x | 8.07x | 1.82% | 453M | |
| 6.81x | 0.46x | 2.33x | 11.72% | 442M | |
| 16.47x | 0.38x | 8.4x | 5.1% | 433M | |
| -12x | 0.58x | 5.35x | -.--% | 324M | |
| Average | 5.29x | 0.76x | 5.67x | 5.25% | 687.2M | |
| Weighted average by Cap. | 6.89x | 0.59x | 5.12x | 6.35% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- NXI Stock
- NXI Stock
- Valuation Nexity
Select your edition
All financial news and data tailored to specific country editions
