|
Market Closed -
Euronext Bruxelles
12:55:00 2026-10-30 pm EDT
|
5-day change | 1st Jan Change | ||
| 6.210 EUR | +11.79% |
|
+13.01% | -12.23% |
| Oct. 30 | Proximus PLC Reports Earnings Results for the Third Quarter and Nine Months Ended September 30, 2026 | CI |
| Oct. 30 | Proximus PLC, Q3 2026 Earnings Call, Oct 30, 2026 |
Company Valuation: Proximus SA
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 5,531 | 2,903 | 2,749 | 1,621 | 2,281 | 2,006 | - | - |
| Change | - | -47.51% | -5.29% | -41.03% | 40.73% | -12.06% | - | - |
| Enterprise Value (EV) 1 | 8,544 | 5,933 | 6,178 | 5,827 | 6,213 | 6,221 | 6,142 | 6,061 |
| Change | - | -30.56% | 4.13% | -5.68% | 6.63% | 0.13% | -1.27% | -1.32% |
| P/E | 12.5x | 6.43x | 7.67x | 3.62x | 5.75x | 6.52x | 6.86x | 6.61x |
| PBR | 1.86x | 0.88x | 0.83x | 0.38x | 0.51x | 0.43x | 0.41x | 0.4x |
| PEG | - | 2.94x | -0.4x | 0.1x | -0.5x | -0.3x | -1.39x | 1.79x |
| Capitalization / Revenue | 0.99x | 0.49x | 0.46x | 0.25x | 0.36x | 0.32x | 0.33x | 0.33x |
| EV / Revenue | 1.53x | 1x | 1.02x | 0.91x | 0.99x | 1.01x | 1x | 0.98x |
| EV / EBITDA | 4.82x | 3.32x | 3.52x | 3.15x | 3.3x | 3.28x | 3.22x | 3.15x |
| EV / EBIT | 13.2x | 9.17x | 10.3x | 8.43x | 9.56x | 11x | 11.3x | 10.7x |
| EV / FCF | 36x | 35.5x | 37x | 45.5x | 20.8x | 79.2x | 37.6x | 16.3x |
| FCF Yield | 2.77% | 2.81% | 2.7% | 2.2% | 4.81% | 1.26% | 2.66% | 6.13% |
| Dividend per Share 2 | 1.2 | 1.2 | 1.2 | 0.6 | 0.6 | 0.3 | 0.4 | 0.49 |
| Rate of return | 7% | 13.3% | 14.1% | 11.9% | 8.48% | 4.83% | 6.44% | 7.89% |
| EPS 2 | 1.37 | 1.4 | 1.11 | 1.39 | 1.23 | 0.9524 | 0.9054 | 0.9388 |
| Distribution rate | 87.6% | 85.7% | 108% | 43.2% | 48.8% | 31.5% | 44.2% | 52.2% |
| Net sales 1 | 5,578 | 5,909 | 6,042 | 6,430 | 6,307 | 6,178 | 6,126 | 6,165 |
| EBITDA 1 | 1,772 | 1,786 | 1,757 | 1,850 | 1,883 | 1,895 | 1,908 | 1,925 |
| EBIT 1 | 645 | 647 | 601 | 691 | 650 | 564 | 545 | 563.9 |
| Net income 1 | 443 | 450 | 357 | 447 | 398 | 343.3 | 299.8 | 308.4 |
| Net Debt 1 | 3,013 | 3,030 | 3,429 | 4,206 | 3,932 | 4,215 | 4,136 | 4,054 |
| Reference price 2 | 17.140 | 8.996 | 8.510 | 5.025 | 7.075 | 6.210 | 6.210 | 6.210 |
| Nbr of stocks (in thousands) | 322,673 | 322,690 | 323,060 | 322,624 | 322,462 | 323,068 | - | - |
| Announcement Date | 2/18/22 | 2/18/23 | 2/23/24 | 2/28/25 | 2/28/26 | - | - | - |
1EUR in Million2EUR
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 6.52x | 1.01x | 3.28x | 4.83% | 2.24B | |
| 11.35x | 1.31x | 4.17x | 6.8% | 226B | |
| 9.91x | 2.48x | 6.49x | 6.31% | 185B | |
| 12.64x | 2.09x | 5.38x | 4.31% | 140B | |
| 40.53x | 8.42x | 15.67x | - | 135B | |
| 11.6x | 0.95x | 3.61x | 6.42% | 89.73B | |
| 13.53x | 1.86x | 8.11x | 3.09% | 89.58B | |
| 13.68x | 2.05x | 5.14x | 2.41% | 73.23B | |
| 13.79x | 2.56x | 8.1x | 5.34% | 54.76B | |
| 22.17x | 5.13x | 18.72x | 4.9% | 52.62B | |
| Average | 15.57x | 2.79x | 7.87x | 4.93% | 104.78B | |
| Weighted average by Cap. | 16.05x | 2.86x | 7.51x | 5.36% |
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
- PROX Stock
- Valuation Proximus SA
Select your edition
All financial news and data tailored to specific country editions
