|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 141.60 EUR | -1.29% |
|
-6.13% | -0.46% |
| Jan. 14 | Sitowise Group Plc Announces Chief Executive Officer Changes | CI |
| Jan. 13 | Oddo BHF Raises Price Target on Capgemini |  |
Company Valuation: Capgemini SE
Data adjusted to current consolidation scope
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 21,371 | 37,064 | 27,009 | 32,266 | 26,890 | 23,864 | 23,864 | - |
| Change | - | 73.43% | -27.13% | 19.46% | -16.66% | -11.25% | 0% | - |
| Enterprise Value (EV) 1 | 26,275 | 40,288 | 29,575 | 34,313 | 28,997 | 28,281 | 27,336 | 26,353 |
| Change | - | 53.33% | -26.59% | 16.02% | -15.49% | -2.47% | -3.34% | -3.6% |
| P/E ratio | 22.8x | 32.4x | 17.7x | 20.1x | 16.7x | 15.5x | 13.9x | 12.5x |
| PBR | 2.53x | 4.39x | 2.78x | 3.12x | 2.3x | 2.22x | 2.04x | 1.86x |
| PEG | - | 1.6x | 0.6x | 3.05x | 15.65x | -4.45x | 1.2x | 1.1x |
| Capitalization / Revenue | 1.35x | 2.04x | 1.23x | 1.43x | 1.22x | 1.07x | 1x | 0.96x |
| EV / Revenue | 1.66x | 2.22x | 1.34x | 1.52x | 1.31x | 1.27x | 1.15x | 1.06x |
| EV / EBITDA | 10.4x | 13.4x | 9.5x | 9.3x | 8.02x | 8.34x | 7.36x | 6.68x |
| EV / EBIT | 14x | 17.2x | 10.3x | 11.5x | 9.88x | 9.49x | 8.51x | 7.78x |
| EV / FCF | 23.5x | 21.5x | 16x | 17.5x | 13.1x | 14.3x | 12.4x | 11.6x |
| FCF Yield | 4.26% | 4.65% | 6.26% | 5.72% | 7.64% | 6.97% | 8.04% | 8.59% |
| Dividend per Share 2 | 1.95 | 2.4 | 3.25 | 3.4 | 3.4 | 3.366 | 3.519 | 3.884 |
| Rate of return | 1.54% | 1.11% | 2.08% | 1.8% | 2.15% | 2.38% | 2.49% | 2.74% |
| EPS 2 | 5.55 | 6.66 | 8.79 | 9.37 | 9.47 | 9.14 | 10.18 | 11.29 |
| Distribution rate | 35.1% | 36% | 37% | 36.3% | 35.9% | 36.8% | 34.6% | 34.4% |
| Net sales 1 | 15,848 | 18,160 | 21,995 | 22,522 | 22,096 | 22,324 | 23,752 | 24,811 |
| EBITDA 1 | 2,527 | 3,012 | 3,112 | 3,691 | 3,617 | 3,390 | 3,713 | 3,947 |
| EBIT 1 | 1,879 | 2,340 | 2,867 | 2,991 | 2,934 | 2,979 | 3,212 | 3,387 |
| Net income 1 | 957 | 1,157 | 1,547 | 1,663 | 1,671 | 1,595 | 1,761 | 1,936 |
| Net Debt 1 | 4,904 | 3,224 | 2,566 | 2,047 | 2,107 | 4,417 | 3,472 | 2,489 |
| Reference price 2 | 126.80 | 215.50 | 155.95 | 188.75 | 158.15 | 141.60 | 141.60 | 141.60 |
| Nbr of stocks (in thousands) | 168,538 | 171,991 | 173,192 | 170,944 | 170,027 | 168,532 | 168,532 | - |
| Announcement Date | 2/17/21 | 2/14/22 | 2/21/23 | 2/14/24 | 2/18/25 | - | - | - |
1EUR in Million2EUR
Estimates
P/E ratio, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 15.49x | 1.27x | 8.34x | 2.38% | 27.68B | |
| 34.17x | 4.9x | 17.51x | 2.19% | 286B | |
| 21.26x | 2.3x | 12.32x | 2.28% | 176B | |
| 23.02x | 4.24x | 15.59x | 3.81% | 128B | |
| 23.83x | 4.81x | 16.48x | 2.45% | 105B | |
| 24.29x | 3.66x | 15.54x | 2.91% | 75.35B | |
| 27.4x | 6.54x | 16.35x | 2.15% | 75.17B | |
| -53x | 14.92x | 109.49x | -.--% | 71.99B | |
| 18.77x | 2.2x | 14.94x | 0.66% | 50.81B | |
| 26.84x | 3.34x | 15.99x | 3.38% | 50.63B | |
| Average | 16.21x | 4.82x | 24.25x | 2.22% | 104.67B | |
| Weighted average by Cap. | 20.80x | 4.79x | 21.96x | 2.32% |
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
- CAP Stock
- Valuation Capgemini SE
Select your edition
All financial news and data tailored to specific country editions
