|
Market Closed -
Other stock markets
|
After hours 02:19:10 pm | |||
| 23.00 EUR | -1.03% |
|
22.91 | -0.39% |
Company Valuation: Warehouses De Pauw SA
Data adjusted to current consolidation scope
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 4,937 | 7,794 | 4,981 | 5,909 | 4,285 | 5,465 | 5,465 | - |
| Change | - | 57.85% | -36.09% | 18.62% | -27.48% | 27.52% | 0% | - |
| Enterprise Value (EV) 1 | 7,046 | 9,978 | 7,375 | 8,211 | 7,339 | 8,982 | 9,274 | 9,577 |
| Change | - | 41.62% | -26.09% | 11.34% | -10.63% | 22.4% | 3.25% | 3.27% |
| P/E ratio | 15.1x | 7.84x | 14.4x | 259x | 9.69x | 14.4x | 10.4x | 9.39x |
| PBR | 2.1x | 2.22x | 1.27x | 1.41x | 0.9x | 1.07x | 1.03x | 0.96x |
| PEG | - | 0x | -0.2x | -2.8x | 0x | -0.7x | 0.4x | 0.8x |
| Capitalization / Revenue | 21.6x | 30.5x | 17x | 17.6x | 10.8x | 11.5x | 10.9x | 10.1x |
| EV / Revenue | 30.8x | 39x | 25.2x | 24.4x | 18.4x | 19.8x | 18.5x | 17.6x |
| EV / EBITDA | 32x | 39.5x | 25.3x | 25.4x | 19.5x | 20.7x | 19.5x | 18.5x |
| EV / EBIT | 33.1x | 39.7x | 25.9x | 26.8x | 20.1x | 20.9x | 19.7x | 18.6x |
| EV / FCF | -36x | -68.9x | -53.3x | -145x | -18.9x | -17.3x | -41.7x | 286x |
| FCF Yield | -2.78% | -1.45% | -1.88% | -0.69% | -5.29% | -5.77% | -2.4% | 0.35% |
| Dividend per Share 2 | 0.8 | 0.88 | 1 | 1.12 | 1.2 | 1.228 | 1.288 | 1.363 |
| Rate of return | 2.83% | 2.09% | 3.75% | 3.93% | 6.32% | 5.29% | 5.54% | 5.87% |
| EPS 2 | 1.87 | 5.38 | 1.86 | 0.11 | 1.96 | 1.54 | 2.226 | 2.476 |
| Distribution rate | 42.8% | 16.4% | 53.8% | 1,018% | 61.2% | 69.6% | 57.9% | 55.1% |
| Net sales 1 | 228.4 | 255.5 | 292.9 | 336.6 | 398.4 | 450.1 | 501.5 | 542.7 |
| EBITDA 1 | 220.1 | 252.6 | 291.8 | 323 | 376.6 | 425 | 474.7 | 518.1 |
| EBIT 1 | 212.8 | 251.2 | 284.6 | 306.7 | 365.3 | 412.5 | 471.7 | 515.4 |
| Net income 1 | 324.6 | 982.3 | 351.7 | 22.3 | 435.5 | 353.9 | 525.6 | 554.5 |
| Net Debt 1 | 2,108 | 2,184 | 2,394 | 2,303 | 3,053 | 3,517 | 3,809 | 4,113 |
| Reference price 2 | 28.26 | 42.18 | 26.70 | 28.50 | 19.00 | 23.24 | 23.24 | 23.24 |
| Nbr of stocks (in thousands) | 174,714 | 184,772 | 186,558 | 207,317 | 225,535 | 235,140 | 235,140 | - |
| Announcement Date | 1/29/21 | 1/28/22 | 1/27/23 | 1/26/24 | 1/30/25 | 1/30/26 | - | - |
1EUR in Million2EUR
Estimates
P/E ratio, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 13.17x | 19.82x | 20.69x | 5.29% | 6.3B | |
| 40.75x | 18.35x | 23.82x | 3.24% | 123B | |
| 21.2x | 17.47x | 19.95x | 1.15% | 37.97B | |
| 36.02x | 15.07x | 21.31x | 3.38% | 10.03B | |
| 30.39x | 11.36x | 16.16x | 5.02% | 8.03B | |
| 35.57x | 13.35x | 19.54x | 3.25% | 7.98B | |
| 37.37x | 11.53x | 15.88x | 4.09% | 7.27B | |
| 17.07x | 12.89x | 16.76x | 4.05% | 6.86B | |
| 48.28x | 14.99x | 22.42x | 3.41% | 6.47B | |
| 9.13x | 21.2x | 23.44x | 5.16% | 5.56B | |
| Average | 28.90x | 15.60x | 20.00x | 3.8% | 21.91B | |
| Weighted average by Cap. | 34.35x | 17.22x | 21.97x | 3.12% |
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
- WDP Stock
- Valuation Warehouses De Pauw SA
Select your edition
All financial news and data tailored to specific country editions
