Valuation Nexans

Stocks

Market Closed - Euronext Paris 11:55:00 2026-09-17 am EDT			5-day change	1st Jan Change
138.40 ^EUR	+1.32%		-0.07%	+10.02%

Sep. 10	French and Benelux stocks-Factors to watch	RE
Sep. 09	Nexans Issues EUR500 Million Bond	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	3,754	3,648	3,460	4,539	5,406	6,051	-	-
Change	-	-2.82%	-5.17%	31.2%	19.09%	11.94%	-	-
Enterprise Value (EV) ¹	3,828	3,830	3,674	5,220	5,672	6,760	6,482	6,132
Change	-	0.06%	-4.09%	42.09%	8.65%	19.18%	-4.1%	-5.41%
P/E	23.5x	15.4x	16.1x	16.8x	16x	19.6x	15.9x	12.9x
PBR	2.59x	2.22x	2.04x	2.5x	2.83x	2.77x	2.49x	2.19x
PEG	-	0.3x	-1.6x	0.6x	0.6x	-2x	0.7x	0.6x
Capitalization / Revenue	0.62x	0.54x	0.53x	0.64x	0.89x	0.9x	0.83x	0.79x
EV / Revenue	0.63x	0.57x	0.56x	0.74x	0.93x	1.01x	0.89x	0.8x
EV / EBITDA	8.27x	6.39x	5.63x	6.49x	7.8x	8.37x	6.92x	5.76x
EV / EBIT	12.8x	9.12x	8.5x	9.22x	12.9x	12.7x	10.1x	8.14x
EV / FCF	19.6x	15.6x	11.4x	13.1x	13.3x	21x	14.5x	11.1x
FCF Yield	5.09%	6.42%	8.79%	7.6%	7.49%	4.76%	6.91%	8.99%
Dividend per Share ²	1.2	2.1	2.3	2.6	2.9	3.127	3.493	3.806
Rate of return	1.4%	2.49%	2.9%	2.5%	2.31%	2.26%	2.52%	2.75%
EPS ²	3.66	5.47	4.92	6.2	7.84	7.073	8.692	10.71
Distribution rate	32.8%	38.4%	46.7%	41.9%	37%	44.2%	40.2%	35.5%
Net sales ¹	6,054	6,745	6,512	7,078	6,098	6,715	7,296	7,631
EBITDA ¹	463	599	652	804	727.6	808	937.2	1,064
EBIT ¹	299	420	432	566	439	533.5	641.7	753.1
Net income ¹	164	245	221	279	352	306.3	386.8	472.5
Net Debt ¹	74	182	214	681	266	708.5	431	80.56
Reference price ²	85.85	84.45	79.25	104.20	125.80	138.40	138.40	138.40
Nbr of stocks (in thousands)	43,730	43,202	43,658	43,564	42,974	43,724	-	-
Announcement Date	2/16/22	2/15/23	2/15/24	2/19/25	2/19/26	-	-	-

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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
NEXANS	19.31x	0.99x	8.27x	2.29%	6.89B
PRYSMIAN S.P.A.	26.29x	1.7x	13.37x	0.83%	41.21B
JIANGSU ETERN COMPANY LIMITED	43.07x	7.75x	33.08x	-	9.86B
LS CORP.	14.61x	0.37x	5.96x	0.83%	6.07B
CENERGY HOLDINGS S.A.	17.85x	2.13x	12.1x	1.66%	5.38B
GAON CABLE CO., LTD.	69.08x	2.35x	43.92x	-	5.43B
NINGBO ORIENT WIRES & CABLES CO.,LTD.	17.48x	2.07x	12.09x	1.76%	4.42B
KEI INDUSTRIES LIMITED	36.8x	2.88x	25x	0.12%	4.5B
Average	30.56x	2.53x	19.22x	1.25%	10.47B
Weighted average by Cap.	29.18x	2.41x	17.19x	1.05%