|
Market Closed -
Euronext Paris
01:55:00 25/09/26 am AEST
|
After hours 05:59:59 am | |||
| 232.20 EUR | -2.72% |
|
232.60 | +0.17% |
| 08:00pm | Defense Stocks Continue Their Volatile Course With Losses | DP |
| 06:34pm | Asian stocks, currencies pressured by oil prices, bond rout | RE |
Company Valuation: Thales
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 15,929 | 25,259 | 27,925 | 28,476 | 47,195 | 49,044 | - | - |
| Change | - | 58.57% | 10.55% | 1.97% | 65.74% | 3.92% | - | - |
| Enterprise Value (EV) 1 | 16,724 | 25,295 | 31,925 | 31,520 | 48,813 | 49,241 | 49,372 | 45,545 |
| Change | - | 51.25% | 26.21% | -1.27% | 54.86% | 0.88% | 0.27% | -7.75% |
| P/E | 14.6x | 22.6x | 27.3x | 20.1x | 28.2x | 28.2x | 21.1x | 18.4x |
| PBR | 2.46x | 3.49x | 4.05x | 3.79x | 5.93x | 5.62x | 4.94x | 4.31x |
| PEG | - | 6.81x | -3.8x | 0.5x | 1.5x | 6.99x | 0.6x | 1.3x |
| Capitalization / Revenue | 0.98x | 1.44x | 1.52x | 1.38x | 2.13x | 2.06x | 1.89x | 1.74x |
| EV / Revenue | 1.03x | 1.44x | 1.73x | 1.53x | 2.21x | 2.07x | 1.9x | 1.61x |
| EV / EBITDA | 7.12x | 10.5x | 12.4x | 10.9x | 12.8x | 12.7x | 11.5x | 9.63x |
| EV / EBIT | 10.1x | 13.1x | 15x | 13x | 17.8x | 16.4x | 14.4x | 12x |
| EV / FCF | 7.41x | 10.2x | 15.8x | 15.6x | 18.9x | 20.5x | 19.2x | 15.5x |
| FCF Yield | 13.5% | 9.85% | 6.35% | 6.43% | 5.28% | 4.88% | 5.2% | 6.47% |
| Dividend per Share 2 | 2.56 | 2.94 | 3.4 | 3.7 | 3.9 | 4.274 | 4.917 | 5.562 |
| Rate of return | 3.42% | 2.46% | 2.54% | 2.67% | 1.7% | 1.79% | 2.06% | 2.33% |
| EPS 2 | 5.12 | 5.29 | 4.91 | 6.89 | 8.15 | 8.479 | 11.34 | 12.98 |
| Distribution rate | 50% | 55.6% | 69.2% | 53.7% | 47.9% | 50.4% | 43.4% | 42.8% |
| Net sales 1 | 16,192 | 17,569 | 18,428 | 20,577 | 22,136 | 23,830 | 25,936 | 28,223 |
| EBITDA 1 | 2,348 | 2,405 | 2,582 | 2,898 | 3,827 | 3,875 | 4,303 | 4,729 |
| EBIT 1 | 1,649 | 1,935 | 2,132 | 2,419 | 2,740 | 3,005 | 3,418 | 3,803 |
| Net income 1 | 1,089 | 1,121 | 1,023 | 1,420 | 1,675 | 1,673 | 2,231 | 2,531 |
| Net Debt 1 | 795 | 35.2 | 4,000 | 3,044 | 1,618 | 197.6 | 328.9 | -3,498 |
| Reference price 2 | 74.80 | 119.30 | 133.95 | 138.65 | 229.80 | 238.70 | 238.70 | 238.70 |
| Nbr of stocks (in thousands) | 212,957 | 211,730 | 208,476 | 205,380 | 205,373 | 205,461 | - | - |
| Announcement Date | 3/3/22 | 8/3/23 | 5/3/24 | 4/3/25 | 3/3/26 | - | - | - |
1EUR in Million2EUR
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 28.15x | 2.07x | 12.71x | 1.79% | 55.88B | |
| 557.68x | 9.48x | 121.13x | - | 10.17B | |
| 52.96x | 3.53x | 19.14x | 0.88% | 10.44B | |
| -28.61x | 12.69x | 587.16x | -.--% | 5.96B | |
| 60.26x | 2.29x | 21.41x | 0.43% | 4.17B | |
| 24.65x | 4.35x | 19.15x | 1.84% | 3.16B | |
| 70.33x | 31.84x | -177.38x | -.--% | 1.32B | |
| 55.6x | - | - | - | 653M | |
| 65.79x | 3.34x | 27x | 0.19% | 625M | |
| Average | 98.54x | 8.70x | 78.79x | 0.73% | 10.26B | |
| Weighted average by Cap. | 87.98x | 4.27x | 60.76x | 1.43% |
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
- HO Stock
- Valuation Thales
Select your edition
All financial news and data tailored to specific country editions
