Valuation ENGIE

Equities

Real-time Euronext Paris Other stock markets 07:48:33 10/07/2025 pm IST			5-day change	1st Jan Change
19.56 ^EUR	-1.11%		+0.36%	+27.76%

09/07	Engie Invests EUR 1.2 Billion to Modernize Pumped Storage Stations in the UK	RE
09/07	French energy company Engie announces 1.2 bln euros investment in UK	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	30,212	31,453	32,431	38,534	37,062	47,983	-	-
Change	-	4.1%	3.11%	18.82%	-3.82%	29.47%	-	-
Enterprise Value (EV) ¹	52,670	56,116	56,485	68,027	70,285	91,583	94,436	96,364
Change	-	6.54%	0.66%	20.43%	3.32%	30.3%	3.11%	2.04%
P/E ratio	-17.6x	8.91x	167x	18.3x	9.28x	11x	11.4x	10.7x
PBR	1.05x	0.85x	0.95x	1.08x	0.9x	1.36x	1.34x	1.3x
PEG	-	-0x	-1.8x	0x	0.1x	1.21x	-3.06x	1.65x
Capitalization / Revenue	0.54x	0.54x	0.35x	0.47x	0.5x	0.65x	0.65x	0.64x
EV / Revenue	0.94x	0.97x	0.6x	0.82x	0.95x	1.23x	1.28x	1.29x
EV / EBITDA	5.68x	5.31x	4.12x	4.53x	4.51x	6.25x	6.57x	6.49x
EV / EBIT	11.9x	8.62x	6.24x	6.75x	6.8x	9.87x	10.4x	10.3x
EV / FCF	21.3x	42.4x	25.6x	11.8x	18.7x	57.5x	59.8x	73.2x
FCF Yield	4.7%	2.36%	3.91%	8.51%	5.35%	1.74%	1.67%	1.37%
Dividend per Share ²	0.53	0.85	1.4	1.43	1.48	1.361	1.313	1.366
Rate of return	4.23%	6.53%	10.5%	8.98%	9.67%	6.88%	6.64%	6.91%
EPS ²	-0.71	1.46	0.08	0.87	1.65	1.8	1.733	1.845
Distribution rate	-74.6%	58.2%	1,750%	164%	89.7%	75.6%	75.8%	74%
Net sales ¹	55,751	57,866	93,865	82,565	73,812	74,302	73,631	74,749
EBITDA ¹	9,276	10,563	13,713	15,017	15,600	14,661	14,369	14,847
EBIT ¹	4,441	6,513	9,045	10,084	10,341	9,279	9,045	9,344
Net income ¹	-1,536	3,661	216	2,208	4,106	4,518	4,280	4,551
Net Debt ¹	22,458	24,663	24,054	29,493	33,223	43,600	46,453	48,381
Reference price ²	12.52	13.01	13.39	15.92	15.31	19.78	19.78	19.78
Nbr of stocks (in thousands)	24,13,131	24,16,820	24,22,402	24,20,755	24,20,755	24,25,841	-	-
Announcement Date	26/02/21	15/02/22	21/02/23	22/02/24	27/02/25	-	-	-

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.($)
ENGIE	10.99x	1.23x	6.25x	6.88%	5.62TCr
ABU DHABI NATIONAL ENERGY COMPANY	48.14x	7.5x	20.73x	1.28%	10TCr
NATIONAL GRID PLC	13.42x	5.35x	11.97x	4.64%	6.88TCr
EON SE	14.7x	1.02x	8.93x	3.55%	4.91TCr
ACWA POWER COMPANY	103.42x	27.55x	46.56x	0.54%	4.86TCr
SEMPRA	16.3x	5.77x	14.7x	3.43%	4.86TCr
PUBLIC SERVICE ENTERPRISE GROUP, INC.	20.6x	5.76x	13.94x	3.09%	4.07TCr
DUBAI ELECTRICITY AND WATER AUTHORITY	18.94x	5.23x	10.31x	4.39%	3.85TCr
RWE AG	16.15x	1.59x	7.82x	3.28%	3.09TCr
Average	29.19x	6.78x	15.69x	3.45%	5.38TCr
Weighted average by Cap.	31.20x	6.95x	16.38x	3.3%