Valuation Proximus SA

Stocks

Market Closed - Euronext Bruxelles Other stock markets 01:55:00 18/07/26 am AEST			5-day change	1st Jan Change
6.140 ^EUR	+0.16%		+3.63%	-13.22%

10/07	Ekinops soars after its quarterly trading update
10/07	Ekinops steps up growth in the second quarter and reaffirms its targets

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	5,531	2,903	2,749	1,621	2,281	1,984	-	-
Change	-	-47.51%	-5.29%	-41.03%	40.73%	-13.05%	-	-
Enterprise Value (EV) ¹	8,544	5,933	6,178	5,827	6,213	6,042	5,941	5,866
Change	-	-30.56%	4.13%	-5.68%	6.63%	-2.76%	-1.68%	-1.26%
P/E	12.5x	6.43x	7.67x	3.62x	5.75x	6.44x	6.45x	6.05x
PBR	1.86x	0.88x	0.83x	0.38x	0.51x	0.43x	0.41x	0.39x
PEG	-	2.94x	-0.4x	0.1x	-0.5x	-0.3x	-40.22x	0.94x
Capitalization / Revenue	0.99x	0.49x	0.46x	0.25x	0.36x	0.33x	0.32x	0.32x
EV / Revenue	1.53x	1x	1.02x	0.91x	0.99x	0.99x	0.97x	0.95x
EV / EBITDA	4.82x	3.32x	3.52x	3.15x	3.3x	3.19x	3.12x	3.05x
EV / EBIT	13.2x	9.17x	10.3x	8.43x	9.56x	10.6x	10.1x	9.52x
EV / FCF	36x	35.5x	37x	45.5x	20.8x	30.9x	43.7x	42.8x
FCF Yield	2.77%	2.81%	2.7%	2.2%	4.81%	3.23%	2.29%	2.34%
Dividend per Share ²	1.2	1.2	1.2	0.6	-	0.3	0.3818	0.49
Rate of return	7%	13.3%	14.1%	11.9%	-	4.89%	6.22%	7.98%
EPS ²	1.37	1.4	1.11	1.39	1.23	0.9541	0.9525	1.014
Distribution rate	87.6%	85.7%	108%	43.2%	-	31.4%	40.1%	48.3%
Net sales ¹	5,578	5,909	6,042	6,430	6,307	6,083	6,130	6,174
EBITDA ¹	1,772	1,786	1,757	1,850	1,883	1,893	1,906	1,924
EBIT ¹	645	647	601	691	650	571	585.6	616
Net income ¹	443	450	357	447	398	306.9	316.2	331.8
Net Debt ¹	3,013	3,030	3,429	4,206	3,932	4,058	3,957	3,882
Reference price ²	17.140	8.996	8.510	5.025	7.075	6.140	6.140	6.140
Nbr of stocks (in thousands)	322,673	322,690	323,060	322,624	322,462	323,068	-	-
Announcement Date	18/2/22	18/2/23	23/2/24	28/2/25	28/2/26	-	-	-

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.($)
PROXIMUS SA	6.44x	0.99x	3.19x	4.89%	2.27B
CHINA MOBILE LIMITED	11.39x	1.32x	4.09x	7.04%	224B
VERIZON COMMUNICATIONS, INC.	9.11x	2.38x	6.37x	6.47%	182B
DEUTSCHE TELEKOM AG	13.7x	2.13x	5.55x	4.17%	149B
AMÉRICA MÓVIL, S.A.B. DE C.V.	13.45x	2.04x	5.15x	2.39%	79.13B
CHINA TELECOM CORPORATION LIMITED	12.16x	0.82x	3.08x	6.63%	77.03B
NTT, INC.	12.03x	1.75x	7.5x	3.57%	75.8B
SAUDI TELECOM COMPANY	15.41x	2.68x	8.39x	5.1%	57.37B
SINGAPORE TELECOMMUNICATIONS LIMITED	23.9x	5.38x	19.65x	4.48%	56.14B
ORANGE	16.05x	1.79x	5.62x	4.78%	50.1B
Average	13.36x	2.13x	6.86x	4.95%	95.31B
Weighted average by Cap.	12.81x	2.05x	6.28x	5.39%