Valuation Eni LIQUIDNET SYSTEMS

Stocks

End-of-day quote LIQUIDNET SYSTEMS Other stock markets			5-day change	1st Jan Change
- ^EUR	-.--%		-.--%	-

Jul. 31	Shell divests BG Cyprus to Hungary's MOL Group for USD720 million	AN
Jul. 31	Italy - Factors to watch on July 31	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	43,240	44,706	49,449	40,411	48,951	69,888	-	-
Change	-	3.39%	10.61%	-18.28%	21.13%	42.77%	-	-
Enterprise Value (EV) ¹	61,816	56,678	65,684	59,039	64,037	82,199	80,629	79,031
Change	-	-8.31%	15.89%	-10.12%	8.47%	28.36%	-1.91%	-1.98%
P/E	7.23x	3.38x	11x	16.6x	20.7x	8.77x	10.5x	10.1x
PBR	0.98x	0.85x	0.95x	0.78x	1.02x	1.37x	1.3x	1.23x
PEG	-	0x	-0.2x	-0.4x	-16.35x	0x	-0.6x	2.91x
Capitalization / Revenue	0.56x	0.34x	0.53x	0.46x	0.6x	0.7x	0.79x	0.82x
EV / Revenue	0.81x	0.43x	0.7x	0.66x	0.78x	0.82x	0.91x	0.93x
EV / EBITDA	3.7x	2.29x	3.09x	3.26x	4.08x	4.09x	4.4x	4.19x
EV / EBIT	6.39x	2.78x	4.76x	5.71x	7.67x	6.52x	7.37x	7.07x
EV / FCF	8.12x	6.03x	11.1x	12.8x	13.7x	9.84x	10x	9.2x
FCF Yield	12.3%	16.6%	8.99%	7.8%	7.31%	10.2%	9.96%	10.9%
Dividend per Share ²	0.86	0.88	0.94	1	1.05	1.117	1.144	1.189
Rate of return	7.04%	6.62%	6.12%	7.64%	6.51%	4.66%	4.77%	4.96%
EPS ²	1.69	3.93	1.4	0.79	0.78	2.735	2.285	2.364
Distribution rate	50.9%	22.4%	67.1%	127%	135%	40.9%	50.1%	50.3%
Net sales ¹	76,570	132,237	93,717	88,797	82,151	99,733	88,340	85,412
EBITDA ¹	16,729	24,740	21,284	18,091	15,693	20,073	18,326	18,846
EBIT ¹	9,667	20,391	13,805	10,348	8,344	12,608	10,944	11,173
Net income ¹	6,128	13,810	4,747	2,641	2,608	7,728	6,046	6,206
Net Debt ¹	18,576	11,972	16,235	18,628	15,086	12,311	10,742	9,143
Reference price ²	12.22	13.29	15.35	13.09	16.14	23.98	23.98	23.98
Nbr of stocks (in thousands)	3,538,443	3,364,864	3,221,837	3,087,185	3,032,919	2,914,412	-	-
Announcement Date	2/18/22	2/23/23	2/16/24	2/27/25	2/26/26	-	-	-

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
ARAMCO	13.66x	3.39x	6.46x	5.25%	1,706B
CHEVRON CORPORATION	12.39x	1.81x	5.74x	3.62%	386B
PETROCHINA COMPANY LIMITED	8.25x	0.64x	3.91x	6.38%	292B
SHELL PLC	8.13x	0.92x	3.94x	3.42%	253B
TOTALENERGIES SE	8.17x	1.04x	4.35x	4.65%	195B
CNOOC LIMITED	5.91x	1.75x	2.81x	7.62%	150B
PETROBRAS	3.5x	1.57x	2.97x	10.99%	118B
EQUINOR ASA	7.4x	0.84x	2.05x	3.86%	96.78B
Average	8.43x	1.49x	4.03x	5.72%	399.7B
Weighted average by Cap.	11.31x	2.38x	5.38x	5.25%