|
Market Closed -
Euronext Bruxelles
02:55:00 21/10/26 am AEDT
|
After hours 05:40:43 am | |||
| 5.650 EUR | -3.75% |
|
5.670 | +0.35% |
| 13/10 | Companies cutting jobs as investments shift toward AI | RE |
| 07/10 | Companies cutting jobs as investments shift toward AI | RE |
Company Valuation: Proximus SA
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 | 1,896 | - | - |
| Change | - | -47.51% | -5.29% | -41.03% | 40.73% | -16.88% | - | - |
| Enterprise Value (EV) 1 | 8,544 | 5,933 | 6,178 | 5,827 | 6,213 | 5,974 | 5,994 | 5,922 |
| Change | - | -30.56% | 4.13% | -5.68% | 6.63% | -3.85% | 0.33% | -1.21% |
| P/E | 12.5x | 6.43x | 7.67x | 3.62x | 5.75x | 6.22x | 6.54x | 6.35x |
| PBR | 1.86x | 0.88x | 0.83x | 0.38x | 0.51x | 0.41x | 0.39x | 0.38x |
| PEG | - | 2.94x | -0.4x | 0.1x | -0.5x | -0.3x | -1.34x | 2.04x |
| Capitalization / Revenue | 0.99x | 0.49x | 0.46x | 0.25x | 0.36x | 0.31x | 0.31x | 0.31x |
| EV / Revenue | 1.53x | 1x | 1.02x | 0.91x | 0.99x | 0.97x | 0.98x | 0.96x |
| EV / EBITDA | 4.82x | 3.32x | 3.52x | 3.15x | 3.3x | 3.15x | 3.14x | 3.07x |
| EV / EBIT | 13.2x | 9.17x | 10.3x | 8.43x | 9.56x | 10.7x | 11x | 10.4x |
| EV / FCF | 36x | 35.5x | 37x | 45.5x | 20.8x | 30.6x | 26.3x | - |
| FCF Yield | 2.77% | 2.81% | 2.7% | 2.2% | 4.81% | 3.27% | 3.81% | - |
| Dividend per Share 2 | 1.2 | 1.2 | 1.2 | 0.6 | 0.6 | 0.3 | 0.4 | 0.49 |
| Rate of return | 7% | 13.3% | 14.1% | 11.9% | 8.48% | 5.11% | 6.81% | 8.35% |
| EPS 2 | 1.37 | 1.4 | 1.11 | 1.39 | 1.23 | 0.9431 | 0.897 | 0.9248 |
| Distribution rate | 87.6% | 85.7% | 108% | 43.2% | 48.8% | 31.8% | 44.6% | 53% |
| Net sales 1 | 5,578 | 5,909 | 6,042 | 6,430 | 6,307 | 6,133 | 6,144 | 6,185 |
| EBITDA 1 | 1,772 | 1,786 | 1,757 | 1,850 | 1,883 | 1,894 | 1,909 | 1,929 |
| EBIT 1 | 645 | 647 | 601 | 691 | 650 | 559.7 | 547.1 | 570.2 |
| Net income 1 | 443 | 450 | 357 | 447 | 398 | 283 | 302.3 | 309.2 |
| Net Debt 1 | 3,013 | 3,030 | 3,429 | 4,206 | 3,932 | 4,078 | 4,098 | 4,025 |
| Reference price 2 | 17.140 | 8.996 | 8.510 | 5.025 | 7.075 | 5.870 | 5.870 | 5.870 |
| 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
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 6.22x | 0.97x | 3.15x | 5.11% | 2.13B | |
| 9.8x | 2.42x | 6.37x | 6.39% | 183B | |
| 12.23x | 2.06x | 5.32x | 4.4% | 138B | |
| 13.67x | 1.87x | 8.16x | 3.06% | 90B | |
| 12.59x | 1.92x | 4.82x | 2.61% | 68.33B | |
| 14.61x | 2.64x | 8.22x | 5.24% | 56.03B | |
| 22.47x | 5.18x | 18.89x | 4.85% | 53.18B | |
| 14.13x | 2.65x | 5.89x | 4.52% | 49.48B | |
| 9.33x | 1.71x | 5.17x | 5.54% | 42.34B | |
| 25.2x | 3.38x | 7.42x | 4.01% | 42.16B | |
| Average | 14.03x | 2.48x | 7.34x | 4.57% | 72.47B | |
| Weighted average by Cap. | 13.46x | 2.48x | 7.26x | 4.72% |
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
- PROX Stock
- Valuation Proximus SA
Select your edition
All financial news and data tailored to specific country editions
