Company Valuation: GL events

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 507.6 469.4 575.5 540.2 875.5 908.5 - -
Change - -7.52% 22.59% -6.13% 62.08% 3.76% - -
Enterprise Value (EV) 1 966 961.7 1,076 1,057 1,347 1,321 1,259 1,244
Change - -0.45% 11.89% -1.79% 27.45% -1.95% -4.69% -1.18%
P/E 34.1x 9.24x 9.76x 7.5x 10.9x 8.89x 8.22x 7.61x
PBR 1.57x 1.16x 1.31x 1.17x 1.83x 1.7x 1.46x 1.3x
PEG - 0x 0.7x 0.3x 1x 0.3x 1.01x 0.95x
Capitalization / Revenue 0.68x 0.36x 0.41x 0.33x 0.51x 0.48x 0.46x 0.44x
EV / Revenue 1.3x 0.73x 0.76x 0.65x 0.78x 0.69x 0.64x 0.61x
EV / EBITDA 8.03x 5.7x 4.16x 3.61x 4.26x 4.13x 3.74x 3.58x
EV / EBIT 13.3x 8.59x 7.35x 6.97x 7.65x 6.3x 5.65x 5.36x
EV / FCF 14.9x 6.36x 6.71x 12.4x 8.39x 9.45x 9.5x 8.08x
FCF Yield 6.72% 15.7% 14.9% 8.08% 11.9% 10.6% 10.5% 12.4%
Dividend per Share 2 - 0.35 0.7 0.9 - 1.06 1.184 1.242
Rate of return - 2.15% 3.57% 4.89% - 3.44% 3.84% 4.03%
EPS 2 0.51 1.76 2.01 2.454 2.73 3.47 3.752 4.054
Distribution rate - 19.9% 34.8% 36.7% - 30.5% 31.6% 30.6%
Net sales 1 741.2 1,310 1,419 1,635 1,717 1,910 1,980 2,049
EBITDA 1 120.3 168.6 258.7 292.6 316 319.7 336.6 347.7
EBIT 1 72.6 112 146.4 151.6 176.2 209.6 222.9 232.1
Net income 1 15.2 52.7 59.95 73.44 81.74 103.7 111.7 125.4
Net Debt 1 458.4 492.2 500.5 516.6 471.3 412.1 350.2 335.3
Reference price 2 17.40 16.26 19.62 18.40 29.85 30.85 30.85 30.85
Nbr of stocks (in thousands) 29,171 28,870 29,331 29,358 29,332 29,448 - -
Announcement Date 3/9/22 3/9/23 3/6/24 3/5/25 3/6/26 - - -
1EUR in Million2EUR
Estimates

P/E, Detailed evolution



P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
8.89x0.69x4.13x3.44% 1.01B
33.01x17.01x24.19x0.65% 769B
39.88x7.25x25.73x0.9% 87.29B
24.18x4.82x10.5x0.68% 72.45B
11.24x1.46x7.24x0.99% 47.36B
44.13x1.69x9.5x-.--% 46.08B
-72.94x16.71x40.54x-.--% 42.25B
21.64x3.6x8.54x1.47% 34.27B
10.51x2.68x6.46x-.--% 26.6B
20.1x6.14x11.77x-.--% 26.33B
Average 14.06x 6.21x 14.86x 0.81% 115.27B
Weighted average by Cap. 27.47x 13.25x 21.58x 0.63%

Y-o-Y evolution of P/E

Valuation ratios - P/E - GL events

Historical PBR trend

Valuation ratios - PBR - GL events

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - GL events

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - GL events


Year-on-year evolution of the Yield

Valuation ratios - Yield - GL events