Valuation Coca-Cola Hellenic

Equities

Market Closed - London S.E. Other stock markets 11:35:25 2026-04-20 am EDT			5-day change	1st Jan Change
4,385.00 ^GBX	-0.77%		-0.66%	+14.13%

Apr. 02	Coca-Cola Hbc AG Announces Board Retirements	CI
Apr. 02	RBC raises Berkeley; Berenberg raises BHP	AN

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	11,131	8,157	9,746	11,964	16,009	18,353	-	-
Change	-	-26.72%	19.48%	22.76%	33.81%	14.64%	-	-
Enterprise Value (EV) ¹	13,285	9,793	11,341	13,489	17,242	19,161	19,890	19,136
Change	-	-26.29%	15.81%	18.94%	27.82%	11.13%	3.8%	-3.79%
P/E ratio	20.4x	19.7x	15.4x	14.7x	17x	17.4x	16x	14.8x
PBR	3.57x	2.49x	3.15x	3.75x	4.16x	4.15x	3.46x	2.99x
PEG	-	-0.8x	0.3x	0.5x	1.1x	1.4x	1.74x	1.79x
Capitalization / Revenue	1.55x	0.89x	0.96x	1.11x	1.38x	1.48x	1.35x	1.28x
EV / Revenue	1.85x	1.06x	1.11x	1.25x	1.49x	1.55x	1.46x	1.34x
EV / EBITDA	11.2x	7.29x	7.62x	8.41x	9.54x	9.71x	9.1x	8.05x
EV / EBIT	16x	10.5x	10.5x	11.3x	12.7x	13x	12.2x	10.8x
EV / FCF	20.9x	13.8x	14.6x	17.4x	22.7x	26.2x	25.4x	21.7x
FCF Yield	4.79%	7.26%	6.84%	5.76%	4.41%	3.82%	3.93%	4.6%
Dividend per Share ²	0.71	0.78	0.93	1.03	1.2	1.301	1.422	1.54
Rate of return	2.33%	3.51%	3.5%	3.12%	2.72%	2.56%	2.8%	3.04%
EPS ²	1.49	1.13	1.73	2.253	2.589	2.908	3.176	3.439
Distribution rate	47.7%	69%	53.8%	45.7%	46.3%	44.7%	44.8%	44.8%
Net sales ¹	7,168	9,198	10,184	10,754	11,604	12,365	13,606	14,310
EBITDA ¹	1,183	1,344	1,488	1,604	1,808	1,972	2,187	2,376
EBIT ¹	831	929.7	1,084	1,192	1,356	1,476	1,632	1,774
Net income ¹	547.2	415.4	636.5	820.6	940.4	1,053	1,146	1,260
Net Debt ¹	2,155	1,636	1,595	1,524	1,233	807.7	1,537	783.3
Reference price ²	30.42	22.24	26.56	33.04	44.04	50.75	50.75	50.75
Nbr of stocks (in thousands)	365,892	366,699	366,909	362,162	363,508	364,465	-	-
Announcement Date	2/22/22	2/14/23	2/14/24	2/13/25	2/10/26	-	-	-

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.($)
COCA-COLA HELLENIC	17.45x	1.56x	9.79x	2.56%	21.83B
THE COCA-COLA COMPANY	23.54x	7.23x	20.38x	2.8%	326B
KEURIG DR PEPPER INC.	12.68x	2.49x	10.19x	3.58%	36.05B
ARCA CONTINENTAL, S.A.B. DE C.V.	16.11x	1.47x	7.21x	4.39%	20.04B
VARUN BEVERAGES LIMITED	47.94x	6.42x	28.02x	0.37%	17.32B
SWIRE PACIFIC LIMITED	10.08x	1.72x	9.8x	4.69%	13.19B
CELSIUS HOLDINGS, INC.	23.77x	2.59x	11.36x	-.--%	9.06B
SUNTORY BEVERAGE & FOOD LIMITED	15.28x	0.68x	5x	2.64%	9.01B
PRIMO BRANDS CORPORATION	18.1x	1.81x	8.11x	2.22%	7.59B
Average	20.55x	2.89x	12.21x	2.58%	51.12B
Weighted average by Cap.	22.36x	5.84x	17.81x	2.81%