Company Valuation: Amphenol Corporation

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 52,304 45,310 59,310 83,730 1,65,419 2,01,198 - -
Change - -13.37% 30.9% 41.17% 97.56% 21.63% - -
Enterprise Value (EV) 1 55,906 48,515 62,173 87,299 1,69,790 2,12,150 2,08,373 2,00,022
Change - -13.22% 28.15% 40.41% 94.49% 24.95% -1.78% -4.01%
P/E 34.4x 24.9x 31.9x 36.2x 40.5x 32.3x 25.3x 21.9x
PBR 8.68x 6.74x 7.07x 8.58x 12.4x 11.1x 8.14x 6.21x
PEG - 1.2x 19.52x 1.5x 0.5x 0.6x 0.9x 1.4x
Capitalization / Revenue 4.81x 3.59x 4.72x 5.5x 7.16x 5.68x 4.83x 4.25x
EV / Revenue 5.14x 3.84x 4.95x 5.73x 7.35x 5.99x 5x 4.23x
EV / EBITDA 21.7x 16.2x 20.7x 22.5x 24.4x 18.3x 15.4x 13x
EV / EBIT 25.7x 18.6x 24x 26.4x 28.1x 21x 17.3x 14.5x
EV / FCF 47.4x 27.1x 28.8x 40.5x 38.7x 34x 27.6x 22.5x
FCF Yield 2.11% 3.69% 3.47% 2.47% 2.59% 2.94% 3.62% 4.44%
Dividend per Share 2 0.3175 0.405 0.425 0.55 0.745 1.016 1.117 1.257
Rate of return 0.73% 1.06% 0.86% 0.79% 0.55% 0.62% 0.68% 0.77%
EPS 2 1.27 1.53 1.555 1.92 3.34 5.046 6.455 7.451
Distribution rate 25% 26.5% 27.3% 28.6% 22.3% 20.1% 17.3% 16.9%
Net sales 1 10,876 12,623 12,555 15,223 23,095 35,422 41,665 47,287
EBITDA 1 2,571 3,000 3,001 3,875 6,972 11,569 13,549 15,427
EBIT 1 2,176 2,607 2,594 3,302 6,050 10,085 12,066 13,777
Net income 1 1,591 1,902 1,928 2,424 4,270 6,470 8,364 9,498
Net Debt 1 3,603 3,205 2,862 3,569 4,371 10,952 7,175 -1,176
Reference price 2 43.73 38.07 49.56 69.45 135.14 163.18 163.18 163.18
Nbr of stocks (in thousands) 11,96,056 11,90,189 11,96,620 12,05,613 12,24,056 12,32,983 - -
Announcement Date 26/01/22 25/01/23 24/01/24 22/01/25 28/01/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
32.34x5.99x18.34x0.62% 20TCr
13.74x0.31x6.94x3.66% 11TCr
25.67x9.01x19.13x0.48% 8.36TCr
37.65x6.06x19.7x0.96% 8.29TCr
69.51x7.35x34.33x0.21% 7.69TCr
20.73x1.21x13.82x0.64% 6.86TCr
18.95x3.22x12.23x1.4% 6.02TCr
36.6x5.17x19.52x0.02% 5.33TCr
62.14x27.91x62.04x0.42% 4.09TCr
29.31x6.73x20.58x1.42% 3.68TCr
Average 34.66x 7.30x 22.66x 0.98% 8.18TCr
Weighted average by Cap. 32.78x 6.12x 20.02x 1.07%

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

  1. Stock Market
  2. Stocks
  3. APH Stock
  4. Valuation Amphenol Corporation