Valuation NSE

Stocks

Market Closed - Euronext Paris Other stock markets 01:55:00 25/07/26 am AEST			5-day change	1st Jan Change
49.20 ^EUR	-0.40%		+3.58%	+27.79%

28/05	NSE S.A. announces Annual dividend, payable on July 01, 2026	CI
30/04	NSE S.A. Reports Earnings Results for the Full Year Ended December 31, 2025	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	38.71	61.92	50.8	79.37	91.76	127
Change	-	59.95%	-17.95%	56.24%	15.6%	38.36%
Enterprise Value (EV) ¹	44.54	58.17	50.56	80.41	84.95	134.5
Change	-	30.6%	-13.08%	59.03%	5.64%	58.33%
P/E	9.8x	15.2x	16.6x	19.2x	25.3x	23.8x
PBR	1.33x	1.84x	1.41x	2.03x	2.2x	2.59x
PEG	-	6.3x	-0.7x	0.5x	-2.1x	0.6x
Capitalization / Revenue	0.55x	0.93x	0.77x	1.03x	0.89x	1.16x
EV / Revenue	0.63x	0.87x	0.77x	1.04x	0.82x	1.23x
EV / EBITDA	5.41x	8.35x	10.7x	13.1x	10.2x	11.4x
EV / EBIT	6.24x	9.98x	15x	17.7x	12.4x	14.4x
EV / FCF	51.7x	5.49x	-16.4x	194x	8.61x	34.7x
FCF Yield	1.93%	18.2%	-6.11%	0.51%	11.6%	2.88%
Dividend per Share ²	0.2	0.22	0.22	-	0.27	-
Rate of return	1.63%	1.13%	1.38%	-	0.93%	-
EPS ²	1.256	1.286	0.9627	1.301	1.142	1.619
Distribution rate	15.9%	17.1%	22.9%	-	23.6%	-
Net sales ¹	70.4	66.62	65.57	76.99	103.6	109.6
EBITDA ¹	8.228	6.966	4.73	6.135	8.361	11.81
EBIT ¹	7.142	5.831	3.377	4.549	6.835	9.361
Net income ¹	3.953	4.084	3.056	4.133	3.625	5.335
Net Debt ¹	5.826	-3.752	-0.24	1.038	-6.809	7.543
Reference price ²	12.30	19.50	16.00	25.00	28.90	38.50
Nbr of stocks (in thousands)	3,147	3,175	3,175	3,175	3,175	3,298
Announcement Date	3/5/21	2/5/22	28/4/23	14/5/24	25/4/25	26/5/26

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.($)
NSE	-	-	-	-	185M
RAINBOW ROBOTICS CO.,LTD.	1516.3x	103.52x	1153.55x	-	5.56B
UBTECH ROBOTICS CORP LTD	-117.66x	8.18x	-118.11x	-.--%	5.04B
HESAI GROUP	27.45x	2.91x	20.84x	-.--%	2.28B
BEIJING YUNJI TECHNOLOGY CO., LTD.	-106.16x	25.92x	-345.79x	-	1.44B
SHENZHEN DOBOT CORP LTD	-93.6x	12.07x	-138.27x	4.66%	1.39B
NORBIT ASA	20.66x	3.57x	12.31x	2.94%	1.13B
Average	207.83x	26.03x	97.42x	1.9%	2.43B
Weighted average by Cap.	453.38x	40.45x	307.93x	1%