|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 26.72 PLN | +0.34% |
|
+0.91% | -10.93% |
| Mar. 06 | Pepco Group says it is well positioned to manage supply chain disruption in the Middle East | RE |
| Feb. 26 | Pepco Group launches a mobile app for Pepco brand in Poland | RE |
Company Valuation: Pepco Group N.V.
Data adjusted to current consolidation scope
| Fiscal Period: September | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 6,374 | 3,543 | 2,517 | 2,759 | 3,496 | 3,549 | - | - |
| Change | - | -44.42% | -28.94% | 9.6% | 26.74% | 1.5% | - | - |
| Enterprise Value (EV) 1 | 7,576 | 4,947 | 4,233 | 4,390 | 4,723 | 4,880 | 4,731 | 4,380 |
| Change | - | -34.7% | -14.43% | 3.71% | 7.6% | 3.31% | -3.04% | -7.42% |
| P/E ratio | 41.5x | 20.5x | 24.7x | -3.88x | 21x | 13.3x | 11.9x | 9.6x |
| PBR | 6.33x | 3.09x | 2.18x | - | 21.1x | 5.05x | 4.23x | 4.17x |
| PEG | - | 1.7x | -0.6x | 0x | -0x | 0.2x | 1x | 0.4x |
| Capitalization / Revenue | 1.55x | 0.73x | 0.45x | 0.45x | 0.77x | 0.73x | 0.68x | 0.65x |
| EV / Revenue | 1.84x | 1.03x | 0.75x | 0.71x | 1.04x | 1x | 0.91x | 0.8x |
| EV / EBITDA | 11.7x | 6.77x | 5.62x | 4.65x | 5.46x | 5.14x | 4.7x | 4.02x |
| EV / EBIT | 23.6x | 14x | 14.9x | 11.6x | 12.7x | 10.5x | 9.35x | 7.84x |
| EV / FCF | 14.5x | 35.8x | 16.4x | 26.1x | 14.1x | 21.2x | 14.5x | 12.1x |
| FCF Yield | 6.88% | 2.8% | 6.11% | 3.83% | 7.07% | 4.71% | 6.92% | 8.27% |
| Dividend per Share 2 | - | - | - | 0.062 | 0.096 | 0.1069 | 0.1178 | 0.1374 |
| Rate of return | - | - | - | 1.29% | 1.58% | 1.71% | 1.89% | 2.2% |
| EPS 2 | 0.267 | 0.3 | 0.177 | -1.233 | 0.289 | 0.4691 | 0.5258 | 0.6505 |
| Distribution rate | - | - | - | -5.03% | 33.2% | 22.8% | 22.4% | 21.1% |
| Net sales 1 | 4,122 | 4,823 | 5,649 | 6,167 | 4,523 | 4,863 | 5,201 | 5,477 |
| EBITDA 1 | 646.5 | 730.7 | 753.4 | 944 | 865.3 | 950.2 | 1,007 | 1,088 |
| EBIT 1 | 320.8 | 352.5 | 284.4 | 379.9 | 371 | 466.1 | 505.9 | 558.7 |
| Net income 1 | 154.8 | 173.6 | 102.2 | -710.2 | 171.4 | 270.3 | 303 | 375.6 |
| Net Debt 1 | 1,202 | 1,404 | 1,716 | 1,631 | 1,227 | 1,331 | 1,182 | 831.4 |
| Reference price 2 | 11.085 | 6.161 | 4.378 | 4.789 | 6.070 | 6.247 | 6.247 | 6.247 |
| Nbr of stocks (in thousands) | 575,000 | 575,000 | 575,000 | 576,027 | 576,027 | 568,069 | - | - |
| Announcement Date | 12/14/21 | 12/13/22 | 12/12/23 | 12/10/24 | 12/17/25 | - | - | - |
1EUR in Million2EUR
Estimates
P/E ratio, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 13.32x | 1x | 5.14x | 1.71% | 4.06B | |
| 49.36x | 1.46x | 30.47x | 0.54% | 447B | |
| 19.01x | 1.02x | 10.02x | 3.38% | 55.06B | |
| 14.82x | 0.62x | 7.95x | 3.95% | 53.14B | |
| 41.46x | 8.03x | 24.43x | 0.22% | 38.66B | |
| 20.12x | 0.78x | 10.47x | 1.8% | 29.02B | |
| 26.74x | 1.34x | 14.45x | 0.85% | 18.91B | |
| 28.12x | 2.43x | 17.86x | -.--% | 6.7B | |
| 16.2x | 0.57x | 8.37x | 4.39% | 5.11B | |
| 285.96x | 0.55x | 11.87x | 0.41% | 3.09B | |
| Average | 51.51x | 1.78x | 14.10x | 1.72% | 66.11B | |
| Weighted average by Cap. | 42.07x | 1.70x | 24.73x | 1.13% |
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
- Equities
- PCO Stock
- Valuation Pepco Group N.V.
Select your edition
All financial news and data tailored to specific country editions
