|
Market Closed -
Euronext Amsterdam
12:55:00 2026-10-28 pm EDT
|
After hours 01:31:15 pm | |||
| 170.20 EUR | +1.07% |
|
170.10 | -0.06% |
| Oct. 14 | Hal Trust: Hal Trust structure simplification: The prelude of a squeeze-out? |  |
| Sep. 22 | Wacker Chemie puts another Siltronic share package on the market | RE |
Company Valuation: HAL Trust
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 12,638 | 10,631 | 10,282 | 10,428 | 12,776 | 15,209 | - | - |
| Change | - | -15.88% | -3.28% | 1.42% | 22.52% | 19.05% | - | - |
| Enterprise Value (EV) 1 | 10,882 | 11,339 | 10,533 | 10,531 | 12,732 | 16,577 | 16,583 | 16,186 |
| Change | - | 4.2% | -7.11% | -0.02% | 20.89% | 30.2% | 0.04% | -2.39% |
| P/E | 2.94x | 16.3x | 10.2x | 8.62x | 8x | 12.2x | 14.4x | 11.7x |
| PBR | 1.02x | 0.82x | 0.75x | 0.71x | 0.82x | 1.04x | 1.02x | 0.98x |
| PEG | - | -0.2x | 0.2x | 0.4x | 0.2x | -0.6x | -1x | 0.5x |
| Capitalization / Revenue | 1.13x | 0.96x | 0.79x | 0.8x | 0.95x | 1.16x | 1.14x | 1.14x |
| EV / Revenue | 0.97x | 1.03x | 0.81x | 0.81x | 0.95x | 1.27x | 1.24x | 1.21x |
| EV / EBITDA | 2.09x | 4.64x | 3.59x | 3.31x | 3.63x | 5.47x | 6.01x | 5.18x |
| EV / EBIT | 2.44x | 14.1x | 6.57x | 5.63x | 5.24x | 8.59x | 10.2x | 8.25x |
| EV / FCF | 14.4x | 20.8x | 8.39x | 8.08x | 8.24x | 14.4x | 16x | 12.6x |
| FCF Yield | 6.96% | 4.8% | 11.9% | 12.4% | 12.1% | 6.95% | 6.24% | 7.94% |
| Dividend per Share 2 | 5.47 | 4.902 | 2.85 | 2.9 | 3.5 | 4 | 4 | 4 |
| Rate of return | 3.91% | 4.17% | 2.5% | 2.51% | 2.48% | 2.38% | 2.38% | 2.38% |
| EPS 2 | 47.63 | 7.225 | 11.17 | 13.39 | 17.68 | 13.78 | 11.71 | 14.44 |
| Distribution rate | 11.5% | 67.8% | 25.5% | 21.7% | 19.8% | 29% | 34.2% | 27.7% |
| Net sales 1 | 11,196 | 11,043 | 13,058 | 13,073 | 13,401 | 13,072 | 13,366 | 13,328 |
| EBITDA 1 | 5,208 | 2,446 | 2,934 | 3,178 | 3,507 | 3,033 | 2,757 | 3,125 |
| EBIT 1 | 4,465 | 806.9 | 1,603 | 1,871 | 2,431 | 1,929 | 1,625 | 1,963 |
| Net income 1 | 4,270 | 646.8 | 1,000 | 1,210 | 1,597 | 1,245 | 1,057 | 1,305 |
| Net Debt 1 | -1,756 | 708 | 251.2 | 103.7 | -44 | 1,368 | 1,374 | 977 |
| Reference price 2 | 139.93 | 117.65 | 113.80 | 115.40 | 141.40 | 168.40 | 168.40 | 168.40 |
| Nbr of stocks (in thousands) | 90,321 | 90,364 | 90,352 | 90,360 | 90,350 | 90,314 | - | - |
| Announcement Date | 3/30/22 | 3/29/23 | 3/27/24 | 3/27/25 | 3/27/26 | - | - | - |
1EUR in Million2EUR
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 12.22x | 1.27x | 5.47x | 2.38% | 16.95B | |
| 7.73x | 15.03x | - | -.--% | 14.92B | |
| 27.74x | 7.02x | 16.73x | 2.57% | 12.2B | |
| Average | 15.90x | 7.78x | 11.10x | 1.65% | 14.69B | |
| Weighted average by Cap. | 15.00x | 7.52x | 10.18x | 1.63% |
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
- Stocks
- HAL Stock
- Valuation HAL Trust
Select your edition
All financial news and data tailored to specific country editions
