Valuation ageas SA/NV

Equities

Market Closed - Euronext Bruxelles Other stock markets 10:25:00 16/03/2026 pm IST			5-day change	1st Jan Change
60.15 ^EUR	+0.84%		+1.69%	+0.59%

14/03	How are different indices influenced?
05/03	AGEAS: Model update post FY25 results

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	8,150	8,475	7,655	7,220	8,541	11,428	11,428	-
Change	-	3.99%	-9.68%	-5.69%	18.3%	33.8%	0%	-
Enterprise Value (EV)	8,667	12,902	12,831	7,220	8,541	11,428	11,428	11,428
Change	-	48.86%	-0.55%	-43.73%	18.3%	33.8%	0%	0%
P/E ratio	7.19x	10.1x	7.56x	7.59x	7.68x	6.67x	7.94x	7.03x
PBR	0.71x	0.71x	1x	-	1.1x	1.25x	1.13x	1.07x
PEG	-	-0.4x	0.4x	-1.38x	0.4x	0.1x	-1.1x	0.5x
Capitalization / Revenue	0.97x	0.94x	0.86x	-	0.46x	0.58x	0.95x	0.92x
EV / Revenue	0x	0x	0x	-	0x	0.99x	0.95x	0.92x
EV / EBITDA	-	-	-	-	-	-	-	-
EV / EBIT	0x	0x	0x	-	0x	6.1x	5.59x	5.03x
EV / FCF	-0x	-0x	-0x	-	0x	14.2x	9.52x	9.9x
FCF Yield	-19.5%	-13.2%	-8.94%	-	9.39%	7.06%	10.5%	10.1%
Dividend per Share ²	2.65	2.75	3	3.25	3.5	3.756	3.989	4.209
Rate of return	6.08%	6.04%	7.24%	8.27%	7.46%	6.24%	6.63%	7%
EPS ²	6.06	4.52	5.48	5.179	6.109	8.963	7.577	8.562
Distribution rate	43.7%	60.8%	54.7%	62.8%	57.3%	46%	52.6%	49.2%
Net sales ¹	8,435	8,978	8,930	-	18,488	19,622	12,080	12,466
EBITDA	-	-	-	-	-	-	-	-
EBIT ¹	1,672	1,370	1,499	-	1,861	1,874	2,045	2,270
Net income ¹	1,141	845	1,010	953	1,118	1,712	1,465	1,656
Net Debt	517	4,426	5,176	-	-	-	-	-
Reference price ²	43.58	45.55	41.42	39.31	46.90	60.15	60.15	60.15
Nbr of stocks (in thousands)	1,87,011	1,86,070	1,84,820	1,83,656	1,82,106	1,89,987	1,89,987	-
Announcement Date	24/02/21	23/02/22	22/02/23	28/02/24	28/02/25	25/02/26	-	-

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.($)
AGEAS SA/NV	7.3x	-	-	6.3%	1.3TCr
ALLIANZ SE	11.5x	-	-	5.16%	15TCr
CHUBB LIMITED	12.36x	2.88x	-	1.22%	13TCr
ZURICH INSURANCE GROUP LTD	14.41x	1.77x	-	5.78%	10TCr
MARSH & MCLENNAN COMPANIES	18.25x	3.51x	12.25x	2.16%	8.33TCr
HARTFORD FINANCIAL SERVICES GROUP (THE), INC.	10.04x	1.39x	-	1.77%	3.67TCr
TALANX AG	11.4x	0.6x	-	3.15%	3.12TCr
UNIPOL ASSICURAZIONI S.P.A.	9.62x	0.71x	-	5.04%	1.62TCr
POWSZECHNY ZAKLAD UBEZPIECZE? SPÓLKA AKCYJNA	8.24x	-	-	8.55%	1.45TCr
GJENSIDIGE FORSIKRING ASA	16.84x	-	-	5.21%	1.37TCr
Average	12.00x	1.81x	12.25x	4.43%	5.93TCr
Weighted average by Cap.	12.94x	2.32x	12.25x	3.78%