Valuation GEK TERNA S.A.

Equities

Market Closed - Athens S.E. Other stock markets 08:48:50 16/01/2026 pm IST			5-day change	1st Jan Change
29.92 ^EUR	+1.49%		+15.97%	+17.70%

07/01	EU OKs Joint Ownership of NRG Supply & Trading, Heron Energy	MT
21/11	GEK Terna's nine-month profit rises on concessions boost	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	763.4	915.4	1,037	1,226	1,824	2,991	2,991	-
Change	-	19.92%	13.29%	18.25%	48.76%	63.96%	0%	-
Enterprise Value (EV) ¹	2,080	915.4	2,522	1,226	5,191	7,517	7,222	7,097
Change	-	-56%	175.47%	-51.37%	323.31%	44.8%	-3.92%	-1.73%
P/E ratio	-	-	-	-	2.23x	18.9x	17.7x	14.6x
PBR	1.49x	-	1.22x	-	1.04x	1.51x	1.43x	1.31x
PEG	-	-	-	-	-	-0.2x	2.54x	0.7x
Capitalization / Revenue	0.79x	0.78x	0.26x	0.35x	0.56x	0.78x	1.1x	1.18x
EV / Revenue	2.14x	0.78x	0.64x	0.35x	1.6x	1.97x	2.65x	2.8x
EV / EBITDA	6.79x	2.83x	3.81x	2.09x	12.8x	12.3x	11.6x	10.7x
EV / EBIT	14.3x	-	6.16x	-	26.8x	20.4x	19.7x	18x
EV / FCF	-	-	-	-	-	-5.44x	23.8x	30.3x
FCF Yield	-	-	-	-	-	-18.4%	4.2%	3.3%
Dividend per Share ²	-	-	-	-	0.38	0.41	0.45	0.49
Rate of return	-	-	-	-	2.06%	1.37%	1.5%	1.64%
EPS ²	-	-	-	-	8.27	1.58	1.69	2.045
Distribution rate	-	-	-	-	4.59%	25.9%	26.6%	24%
Net sales ¹	971.3	1,176	3,938	3,499	3,250	3,811	2,728	2,539
EBITDA ¹	306.3	323.5	661.8	585.5	404	608.8	624	661.4
EBIT ¹	145.1	-	409.6	-	193.9	368	367	394.6
Net income ¹	-	-	-	-	849.4	155	166.5	202.5
Net Debt ¹	1,317	-	1,485	-	3,367	4,526	4,231	4,106
Reference price ²	7.88	9.51	10.90	13.16	18.48	29.92	29.92	29.92
Nbr of stocks (in thousands)	96,873	96,260	95,142	93,188	98,721	99,976	99,976	-
Announcement Date	29/04/21	06/05/22	27/04/23	30/04/24	29/04/25	-	-	-

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
GEK TERNA S.A.	18.94x	1.97x	12.35x	1.37%	346.98Cr
TENAGA NASIONAL	18.81x	2.01x	6.34x	3.38%	1.99TCr
GD POWER DEVELOPMENT CO.,LTD	11.88x	-	-	5.23%	1.22TCr
SHANGHAI ELECTRIC POWER CO., LTD.	19.5x	-	-	1.55%	860.77Cr
ENEVA S.A.	23.25x	3.63x	8.31x	0.41%	734.07Cr
CHINA POWER INTERNATIONAL DEVELOPMENT LIMITED	9.77x	4.27x	8.19x	6.12%	512.29Cr
SHENZHEN ENERGY GROUP CO., LTD.	14.6x	-	-	-	478.6Cr
XINJIANG TIANFU ENERGY CO., LTD.	19.91x	-	-	-	176.73Cr
Average	17.08x	2.97x	8.80x	3.01%	790.67Cr
Weighted average by Cap.	17.06x	2.66x	7.59x	3.24%