|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 155.68 EUR | -0.69% |
|
-1.98% | -2.86% |
| Jan. 20 | Air Liquide Sells 100% of VitalAire Schweiz to SOL Group |  |
| Jan. 20 | AIR LIQUIDE(L) : Bernstein gives a Buy rating | ZD |
Company Valuation: Air Liquide
Data adjusted to current consolidation scope
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 63,378 | 72,468 | 69,140 | 92,004 | 90,397 | 89,974 | 89,974 | - |
| Change | - | 14.34% | -4.59% | 33.07% | -1.75% | -0.47% | 0% | - |
| Enterprise Value (EV) 1 | 73,978 | 82,916 | 79,401 | 101,225 | 99,556 | 99,273 | 100,039 | 99,461 |
| Change | - | 12.08% | -4.24% | 27.49% | -1.65% | -0.28% | 0.77% | -0.58% |
| P/E ratio | 26x | 28.1x | 25.1x | 29.9x | 27.3x | 25x | 22.1x | 20.1x |
| PBR | 3.41x | 3.92x | 2.92x | 3.79x | 3.36x | 3.18x | 2.99x | 2.81x |
| PEG | - | 5x | 3.82x | 2.5x | 3.89x | 2.9x | 1.7x | 2x |
| Capitalization / Revenue | 3.09x | 3.11x | 2.31x | 3.33x | 3.34x | 3.33x | 3.2x | 3.05x |
| EV / Revenue | 3.61x | 3.55x | 2.65x | 3.67x | 3.68x | 3.67x | 3.56x | 3.37x |
| EV / EBITDA | 12.5x | 13.1x | 10.8x | 13.4x | 12.6x | 12.1x | 11.3x | 10.4x |
| EV / EBIT | 19.5x | 19.9x | 16.3x | 20x | 18.5x | 17.8x | 16.3x | 14.9x |
| EV / FCF | 28.7x | 31.2x | 31.3x | 35.3x | 35.6x | 36.9x | 32.8x | 28.9x |
| FCF Yield | 3.48% | 3.2% | 3.2% | 2.83% | 2.81% | 2.71% | 3.05% | 3.45% |
| Dividend per Share 2 | 2.273 | 2.397 | 2.682 | 2.909 | 3.3 | 3.427 | 3.714 | 4 |
| Rate of return | 2.05% | 1.89% | 2.23% | 1.82% | 2.1% | 2.2% | 2.39% | 2.57% |
| EPS 2 | 4.264 | 4.504 | 4.8 | 5.364 | 5.74 | 6.235 | 7.03 | 7.745 |
| Distribution rate | 53.3% | 53.2% | 55.9% | 54.2% | 57.5% | 55% | 52.8% | 51.7% |
| Net sales 1 | 20,485 | 23,335 | 29,934 | 27,608 | 27,058 | 27,038 | 28,081 | 29,543 |
| EBITDA 1 | 5,928 | 6,333 | 7,328 | 7,550 | 7,896 | 8,177 | 8,841 | 9,520 |
| EBIT 1 | 3,790 | 4,160 | 4,862 | 5,068 | 5,391 | 5,583 | 6,156 | 6,696 |
| Net income 1 | 2,435 | 2,572 | 2,759 | 3,078 | 3,306 | 3,605 | 4,058 | 4,451 |
| Net Debt 1 | 10,600 | 10,448 | 10,261 | 9,221 | 9,159 | 9,300 | 10,065 | 9,487 |
| Reference price 2 | 110.95 | 126.71 | 120.36 | 160.11 | 156.92 | 155.68 | 155.68 | 155.68 |
| Nbr of stocks (in thousands) | 571,227 | 571,917 | 574,422 | 574,634 | 576,072 | 577,941 | 577,941 | - |
| Announcement Date | 2/10/21 | 2/16/22 | 2/16/23 | 2/20/24 | 2/21/25 | - | - | - |
1EUR in Million2EUR
Estimates
P/E ratio, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 24.99x | 3.69x | 12.2x | 2.19% | 105B | |
| -7.26x | 1.38x | 8.38x | 5.62% | 43.64B | |
| 20.92x | 1.67x | 10.7x | 1.5% | 37.04B | |
| 25.33x | 1.25x | 11.97x | 1.9% | 25.35B | |
| 12.78x | 3.55x | 10.02x | 3.41% | 22.17B | |
| 41.33x | - | - | 1.19% | 20.27B | |
| 242.93x | 7.35x | 55.65x | 0.02% | 19.37B | |
| 141.63x | 2.78x | 25.38x | 0.84% | 19.95B | |
| -30.58x | 0.88x | 10.03x | 10.71% | 16.39B | |
| Average | 52.45x | 2.82x | 18.04x | 3.04% | 34.41B | |
| Weighted average by Cap. | 38.39x | 2.88x | 14.94x | 2.82% |
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
- Equities
- AI Stock
- Valuation Air Liquide
Select your edition
All financial news and data tailored to specific country editions
