Valuation Econocom Group SE

Equities

Real-time Euronext Bruxelles Other stock markets 06:14:17 2024-12-10 am EST			5-day change	1st Jan Change
1.900 ^EUR	-0.52%		-3.06%	-26.07%

Oct. 22	Econocom: presents its new Executive Committee	CF
Sep. 12	Vogo Appoints CFO	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2019	2020	2021	2022	2023	2024	2025	2026
Capitalization ¹	539.9	522.5	687.4	529.1	457.8	327.6	-	-
Change	-	-3.22%	31.57%	-23.04%	-13.46%	-28.45%	-	-
Enterprise Value (EV) ¹	792.1	502.5	754.2	672.6	638.8	418.4	387.5	346.6
Change	-	-36.56%	50.11%	-10.83%	-5.01%	-34.51%	-7.39%	-10.55%
P/E ratio	12.8x	11.8x	11.4x	5.38x	7.34x	5.7x	5.54x	5.23x
PBR	1.32x	1.29x	1.75x	1.63x	-	0.77x	0.72x	0.66x
PEG	-	1.1x	0.2x	0.1x	-0.2x	-1.33x	1.86x	0.9x
Capitalization / Revenue	0.18x	0.2x	0.27x	0.19x	0.17x	0.12x	0.11x	0.11x
EV / Revenue	0.27x	0.2x	0.3x	0.25x	0.24x	0.15x	0.14x	0.12x
EV / EBITDA	4.08x	2.99x	4.35x	3.95x	-	2.86x	2.5x	2.09x
EV / EBIT	6.38x	4.17x	5.65x	4.82x	5.5x	3.71x	3.22x	2.66x
EV / FCF	7.71x	2.33x	16.9x	6.72x	-	7.23x	7.48x	7.53x
FCF Yield	13%	42.9%	5.91%	14.9%	-	13.8%	13.4%	13.3%
Dividend per Share ²	0.12	0.12	0.14	0.16	0.16	0.1533	0.1167	0.195
Rate of return	4.93%	4.85%	3.84%	5.61%	6.23%	8.03%	6.11%	10.2%
EPS ²	0.19	0.21	0.32	0.53	0.35	0.335	0.345	0.365
Distribution rate	63.2%	57.1%	43.8%	30.2%	45.7%	45.8%	33.8%	53.4%
Net sales ¹	2,927	2,559	2,505	2,718	2,681	2,765	2,852	2,964
EBITDA ¹	194.3	167.8	173.2	170.4	-	146.4	154.8	166.1
EBIT ¹	124.2	120.4	133.5	139.4	116.2	112.7	120.4	130.2
Net income ¹	48.6	50.2	70.1	65.3	62.6	64.03	67.09	74.55
Net Debt ¹	252.2	-20	66.8	143.5	181	90.77	59.87	19
Reference price ²	2.432	2.475	3.645	2.850	2.570	1.910	1.910	1.910
Nbr of stocks (in thousands)	221,991	211,101	188,599	185,636	178,146	171,516	-	-
Announcement Date	3/11/20	2/24/21	2/14/22	2/14/23	2/14/24	-	-	-

¹EUR in Million²EUR

Estimates

Add to a list Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E ratio	EV / Sales	EV / EBITDA	Yield (Y)	Capi. ($)
ECONOCOM GROUP SE	5.7x	0.15x	2.86x	+8.03%	347M
ACCENTURE PLC	28.12x	3.21x	16.68x	+1.59%	225B
IBM	31.4x	4.02x	15.79x	+2.90%	213B
TATA CONSULTANCY SERVICES LTD.	32.33x	6.05x	22.63x	+2.30%	190B
AUTOMATIC DATA PROCESSING, INC.	29.93x	5.7x	19.57x	+2.00%	121B
INFOSYS LIMITED	30.15x	4.68x	19.56x	+2.61%	93.9B
CROWDSTRIKE HOLDINGS, INC.	1047.7x	21.23x	82.56x	-.--%	87.1B
RELX PLC	35.13x	7.81x	19.92x	+1.70%	87.26B
THE TRADE DESK, INC.	180.46x	26.34x	63.18x	-.--%	66.52B
HCL TECHNOLOGIES LIMITED	29.88x	4.19x	19.07x	+2.84%	60.97B
Average	145.08x	8.34x	28.18x	+2.40%	114.45B
Weighted average by Cap.	116.85x	7.33x	26.13x	+1.94%