Valuation ENGIE

Equities

Market Closed - Euronext Paris Other stock markets 09:05:18 18/09/2024 pm IST			5-day change	1st Jan Change
15.92 ^EUR	-0.62%		-0.62%	+0.04%

11/09	The mood is getting heavier, but Taylor Swift is keeping watch
11/09	France: Electricity producers worry about a proposed tax by the outgoing government	RE

Fiscal Period: December	2019	2020	2021	2022	2023	2024	2025	2026
Capitalization ¹	34,724	30,212	31,453	32,431	38,534	38,562	-	-
Change	-	-12.99%	4.1%	3.11%	18.82%	0.07%	-	-
Enterprise Value (EV) ¹	60,624	52,670	56,116	56,485	68,027	78,682	83,658	86,802
Change	-	-13.12%	6.54%	0.66%	20.43%	15.66%	6.32%	3.76%
P/E ratio	42.4x	-17.6x	8.91x	167x	18.3x	7.93x	9.24x	9.55x
PBR	0.98x	1.05x	0.85x	0.95x	1.08x	1.25x	1.21x	1.17x
PEG	-	0x	-0x	-1.8x	0x	0x	-0.6x	-2.96x
Capitalization / Revenue	0.58x	0.54x	0.54x	0.35x	0.47x	0.47x	0.5x	0.51x
EV / Revenue	1.01x	0.94x	0.97x	0.6x	0.82x	0.97x	1.09x	1.15x
EV / EBITDA	5.85x	5.68x	5.31x	4.12x	4.53x	5.32x	5.91x	6.22x
EV / EBIT	10.6x	11.9x	8.62x	6.24x	6.75x	8.06x	9.5x	9.87x
EV / FCF	36.7x	21.3x	42.4x	25.6x	11.8x	15.1x	40.1x	43.3x
FCF Yield	2.73%	4.7%	2.36%	3.91%	8.51%	6.6%	2.5%	2.31%
Dividend per Share ²	0.8	0.53	0.85	1.4	-	1.339	1.194	1.142
Rate of return	5.56%	4.23%	6.53%	10.5%	-	8.41%	7.5%	7.17%
EPS ²	0.34	-0.71	1.46	0.08	0.87	2.009	1.723	1.667
Distribution rate	235%	-74.6%	58.2%	1,750%	-	66.7%	69.3%	68.5%
Net sales ¹	60,058	55,751	57,866	93,865	82,565	81,466	76,473	75,761
EBITDA ¹	10,366	9,276	10,563	13,713	15,017	14,802	14,165	13,952
EBIT ¹	5,726	4,441	6,513	9,045	10,084	9,762	8,804	8,799
Net income ¹	1,000	-1,536	3,661	216	2,208	4,893	4,187	4,016
Net Debt ¹	25,900	22,458	24,663	24,054	29,493	40,120	45,096	48,241
Reference price ²	14.40	12.52	13.01	13.39	15.92	15.92	15.92	15.92
Nbr of stocks (in thousands)	24,11,394	24,13,131	24,16,820	24,22,402	24,20,755	24,21,450	-	-
Announcement Date	27/02/20	26/02/21	15/02/22	21/02/23	22/02/24	-	-	-

¹EUR in Million²EUR

Estimates

Add to a list Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E ratio	EV / Sales	EV / EBITDA	Yield (Y)	Capi. ($)
ENGIE	7.98x	0.97x	5.33x	+8.36%	4.31TCr
ABU DHABI NATIONAL ENERGY COMPANY	39.43x	-	-	-	8.45TCr
ACWA POWER COMPANY	172.23x	48.46x	85.37x	+0.14%	7.83TCr
NATIONAL GRID PLC	15.06x	4.67x	12.51x	+4.40%	6.79TCr
SEMPRA	17.49x	5.52x	14.58x	+2.96%	5.32TCr
PUBLIC SERVICE ENTERPRISE GROUP, INC.	23.15x	6.05x	15.48x	+2.84%	4.22TCr
EON SE	12.17x	0.83x	8.55x	+4.02%	3.98TCr
RWE AG	11.46x	1.24x	6.32x	+3.36%	2.7TCr
VEOLIA ENVIRONNEMENT	16.95x	0.89x	6.05x	+4.62%	2.46TCr
Average	35.10x	8.58x	19.28x	+3.84%	5.12TCr
Weighted average by Cap.	46.25x	12.74x	26.20x	+3.49%