Valuation ENGIE

Equities

Real-time Euronext Paris Other stock markets 07:25:39 2025-01-20 am EST			5-day change	1st Jan Change
15.79 ^EUR	-1.80%		-0.06%	+3.10%

Jan. 17	ENGIE : Engie changes its organisation, GEMS joins Comex
Jan. 17	Engie: reorganization into four global business units	CF

Data adjusted to current consolidation scope

Fiscal Period: December	2019	2020	2021	2022	2023	2024	2025	2026
Capitalization ¹	34,724	30,212	31,453	32,431	38,534	38,568	38,568	-
Change	-	-12.99%	4.1%	3.11%	18.82%	0.09%	0%	-
Enterprise Value (EV) ¹	60,624	52,670	56,116	56,485	68,027	76,040	81,045	84,535
Change	-	-13.12%	6.54%	0.66%	20.43%	11.78%	6.58%	4.31%
P/E ratio	42.4x	-17.6x	8.91x	167x	18.3x	7.5x	9.91x	10.2x
PBR	0.98x	1.05x	0.85x	0.95x	1.08x	1.22x	1.19x	1.15x
PEG	-	0x	-0x	-1.8x	0x	0x	-0.4x	-4.04x
Capitalization / Revenue	0.58x	0.54x	0.54x	0.35x	0.47x	0.48x	0.5x	0.52x
EV / Revenue	1.01x	0.94x	0.97x	0.6x	0.82x	0.95x	1.05x	1.14x
EV / EBITDA	5.85x	5.68x	5.31x	4.12x	4.53x	5x	5.76x	6.11x
EV / EBIT	10.6x	11.9x	8.62x	6.24x	6.75x	7.46x	8.99x	9.59x
EV / FCF	36.7x	21.3x	42.4x	25.6x	11.8x	12.7x	2,283x	-116x
FCF Yield	2.73%	4.7%	2.36%	3.91%	8.51%	7.86%	0.04%	-0.86%
Dividend per Share ²	0.8	0.53	0.85	1.4	1.43	1.463	1.22	1.161
Rate of return	5.56%	4.23%	6.53%	10.5%	8.98%	9.1%	7.58%	7.22%
EPS ²	0.34	-0.71	1.46	0.08	0.87	2.144	1.622	1.581
Distribution rate	235%	-74.6%	58.2%	1,750%	164%	68.3%	75.2%	73.4%
Net sales ¹	60,058	55,751	57,866	93,865	82,565	80,439	77,225	73,883
EBITDA ¹	10,366	9,276	10,563	13,713	15,017	15,194	14,072	13,829
EBIT ¹	5,726	4,441	6,513	9,045	10,084	10,192	9,010	8,813
Net income ¹	1,000	-1,536	3,661	216	2,208	5,155	3,911	3,888
Net Debt ¹	25,900	22,458	24,663	24,054	29,493	37,472	42,478	45,967
Reference price ²	14.40	12.52	13.01	13.39	15.92	16.08	16.08	16.08
Nbr of stocks (in thousands)	2,411,394	2,413,131	2,416,820	2,422,402	2,420,755	2,398,490	2,398,490	-
Announcement Date	2/27/20	2/26/21	2/15/22	2/21/23	2/22/24	-	-	-

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	Capi. ($)
ENGIE	7.37x	0.95x	5.08x	+9.08%	39.69B
ABU DHABI NATIONAL ENERGY COMPANY	39.13x	-	-	+1.31%	95.81B
ACWA POWER COMPANY	189.25x	49.66x	95.92x	+0.17%	81.42B
NATIONAL GRID PLC	14.08x	4.54x	11.97x	+4.82%	57.45B
SEMPRA	17.76x	5.53x	14.66x	+2.91%	53.95B
PUBLIC SERVICE ENTERPRISE GROUP, INC.	24.21x	6.18x	15.9x	+2.73%	43.91B
EON SE	10.31x	0.77x	7.66x	+4.96%	29.78B
AMEREN CORPORATION	20.38x	5.62x	13.04x	+2.85%	25.14B
PPL CORPORATION	23.88x	4.8x	11.56x	+3.07%	24.54B
Average	38.48x	9.76x	21.97x	+3.54%	50.19B
Weighted average by Cap.	52.44x	14.60x	30.99x	+2.98%