Company Valuation: 3M Company

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 1,02,360 69,104 60,379 70,297 85,049 84,362 - -
Change - -32.49% -12.63% 16.43% 20.99% -0.81% - -
Enterprise Value (EV) 1 1,15,159 81,150 70,428 75,613 91,718 93,041 92,951 90,962
Change - -29.53% -13.21% 7.36% 21.3% 1.44% -0.1% -2.14%
P/E 17.6x 11.8x -8.66x 17.1x 26.7x 21.8x 17.7x 17.5x
PBR 6.72x 4.61x 12.4x 17.9x 17.9x 21.5x 14.2x 9.83x
PEG - 19.9x 0x -0x -1.3x 0.9x 0.8x 11.09x
Capitalization / Revenue 2.9x 2.02x 1.85x 2.97x 3.5x 3.32x 3.17x 3.06x
EV / Revenue 3.26x 2.37x 2.16x 3.2x 3.78x 3.66x 3.5x 3.3x
EV / EBITDA 12.4x 9.07x 8.64x 12.3x 13.1x 12.6x 11.6x 10.9x
EV / EBIT 15.6x 11.4x 11x 14.9x 16.1x 15.1x 13.8x 12.6x
EV / FCF 19.7x 21.1x 13.9x 119x 65.7x 28.9x 20.7x 22.2x
FCF Yield 5.08% 4.73% 7.19% 0.84% 1.52% 3.46% 4.83% 4.5%
Dividend per Share 2 5.92 5.96 6 3.61 2.92 3.135 3.387 3.616
Rate of return 3.33% 4.97% 5.49% 2.8% 1.82% 1.92% 2.07% 2.21%
EPS 2 10.12 10.18 -12.63 7.55 6 7.489 9.225 9.37
Distribution rate 58.5% 58.5% -47.5% 47.8% 48.7% 41.9% 36.7% 38.6%
Net sales 1 35,355 34,229 32,681 23,630 24,279 25,439 26,584 27,564
EBITDA 1 9,284 8,947 8,147 6,168 7,001 7,397 8,022 8,343
EBIT 1 7,369 7,116 6,388 5,067 5,693 6,154 6,745 7,197
Net income 1 5,921 5,777 -6,995 4,173 3,250 4,085 4,885 5,085
Net Debt 1 12,799 12,046 10,049 5,316 6,669 8,679 8,589 6,600
Reference price 2 177.63 119.92 109.32 129.09 160.10 163.58 163.58 163.58
Nbr of stocks (in thousands) 5,76,253 5,76,253 5,52,317 5,44,559 5,31,225 5,15,722 - -
Announcement Date 25/01/22 24/01/23 23/01/24 21/01/25 20/01/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
20.1x - - -.--% 1,08400Cr
26.05x2.1x13.05x1.06% 16TCr
21.65x3.63x12.48x1.93% 8.36TCr
28.92x2.13x15.98x0.79% 8.1TCr
22.8x4.91x16.76x2.5% 7.44TCr
20.03x1.61x11.4x1.23% 6.84TCr
30.5x3.8x17.37x3.03% 6.6TCr
49.63x3.03x15.58x2.52% 2.77TCr
Average 27.46x 3.03x 14.66x 1.63% 20.56TCr
Weighted average by Cap. 22.22x 2.89x 14.31x 0.57%

Y-o-Y evolution of P/E

Valuation ratios - P/E - 3M Company

Historical PBR trend

Valuation ratios - PBR - 3M Company

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - 3M Company

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - 3M Company


Year-on-year evolution of the Yield

Valuation ratios - Yield - 3M Company