|
Market Closed -
Other stock markets
|
After hours 03:59:59 pm | |||
| 17.60 EUR | -2.11% |
|
17.70 | +0.59% |
| Jan. 09 | Edenred Issues €500 Million in Bonds |  |
| Jan. 08 | Edenred Launches EUR500 Million Bond Issue for General Corporate Purposes | MT |
Company Valuation: Edenred SE
Data adjusted to current consolidation scope
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 11,408 | 10,107 | 12,680 | 13,495 | 7,683 | 4,226 | 4,226 | - |
| Change | - | -11.4% | 25.45% | 6.43% | -43.07% | -45% | 0% | - |
| Enterprise Value (EV) 1 | 12,523 | 10,923 | 12,987 | 14,595 | 9,489 | 5,892 | 5,609 | 5,278 |
| Change | - | -12.78% | 18.89% | 12.38% | -34.99% | -37.91% | -4.8% | -5.89% |
| P/E ratio | 47.8x | 34.1x | 34.8x | 53.6x | 15.8x | 8.2x | 8.89x | 7.82x |
| PBR | -9.28x | -11.6x | -17.6x | -19.9x | -8.39x | -4.94x | -5.46x | -7.32x |
| PEG | - | 1.5x | 1.5x | -1.7x | 0.2x | 1.22x | -1.15x | 0.6x |
| Capitalization / Revenue | 7.79x | 6.21x | 6.24x | 5.37x | 2.69x | 1.43x | 1.44x | 1.35x |
| EV / Revenue | 8.55x | 6.71x | 6.39x | 5.81x | 3.32x | 1.99x | 1.91x | 1.68x |
| EV / EBITDA | 21.6x | 16.3x | 15.5x | 13.3x | 7.5x | 4.39x | 4.47x | 3.88x |
| EV / EBIT | 27.5x | 20.3x | 18.9x | 16.2x | 9.12x | 5.45x | 5.65x | 4.87x |
| EV / FCF | 20.4x | 22.3x | 14.7x | 16.1x | 11.4x | 6.86x | 6.23x | 6.1x |
| FCF Yield | 4.9% | 4.49% | 6.78% | 6.2% | 8.77% | 14.6% | 16% | 16.4% |
| Dividend per Share 2 | 0.75 | 0.9 | 1 | 1.1 | 1.21 | 1.318 | 1.362 | 1.489 |
| Rate of return | 1.62% | 2.22% | 1.97% | 2.03% | 3.81% | 7.49% | 7.74% | 8.46% |
| EPS 2 | 0.97 | 1.19 | 1.46 | 1.01 | 2.01 | 2.145 | 1.979 | 2.251 |
| Distribution rate | 77.3% | 75.6% | 68.5% | 109% | 60.2% | 61.4% | 68.8% | 66.2% |
| Net sales 1 | 1,465 | 1,627 | 2,031 | 2,514 | 2,856 | 2,958 | 2,935 | 3,139 |
| EBITDA 1 | 580 | 670 | 836 | 1,094 | 1,265 | 1,342 | 1,256 | 1,361 |
| EBIT 1 | 455 | 538 | 687 | 901 | 1,040 | 1,081 | 992.4 | 1,083 |
| Net income 1 | 238 | 313 | 386 | 267 | 507 | 533.9 | 473.7 | 521.4 |
| Net Debt 1 | 1,115 | 816 | 307 | 1,100 | 1,806 | 1,666 | 1,383 | 1,053 |
| Reference price 2 | 46.41 | 40.57 | 50.88 | 54.14 | 31.75 | 17.60 | 17.60 | 17.60 |
| Nbr of stocks (in thousands) | 245,817 | 249,135 | 249,207 | 249,257 | 241,974 | 240,087 | 240,087 | - |
| Announcement Date | 3/2/21 | 2/22/22 | 2/21/23 | 2/27/24 | 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.($) | ||
|---|---|---|---|---|---|---|
 | 8.38x | 2.02x | 4.46x | 7.33% | 5.01B | |
| 25.9x | 14.27x | 20.29x | 0.81% | 627B | |
| 11.09x | 1.68x | 7.79x | 0.19% | 53.09B | |
| 25.86x | 1.52x | 10.68x | -.--% | 39.12B | |
| 10.77x | 3.14x | 6.8x | -.--% | 35.92B | |
| 20.76x | 6.4x | 12.16x | -.--% | 23.14B | |
| 11.15x | 3.65x | 7.45x | 1.4% | 21B | |
| 23.75x | 3.58x | 12.27x | -.--% | 11.02B | |
| 137.47x | 8.41x | 121.92x | -.--% | 9.3B | |
| -18.57x | 15.67x | 43.1x | - | 7.31B | |
| Average | 25.66x | 6.04x | 24.69x | 1.08% | 83.16B | |
| Weighted average by Cap. | 24.51x | 11.63x | 19.04x | 0.71% |
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
- EDEN Stock
- Valuation Edenred SE
Select your edition
All financial news and data tailored to specific country editions
