|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 163.80 EUR | +1.36% |
|
-0.36% | +15.84% |
| 17/06 | Mwb Keeps Siltronic at Sell After Capital Raise; Price Target Up | MT |
| 16/06 | Siltronic Raises Capital via Share Placement, Stock Retreats | DP |
Company Valuation: HAL Trust
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 12,638 | 10,631 | 10,282 | 10,426 | 12,776 | 14,790 | - | - |
| Change | - | -15.88% | -3.28% | 1.4% | 22.54% | 15.76% | - | - |
| Enterprise Value (EV) 1 | 10,882 | 11,339 | 10,533 | 10,529 | 12,732 | 16,275 | 16,095 | 15,592 |
| Change | - | 4.2% | -7.11% | -0.04% | 20.91% | 27.83% | -1.11% | -3.13% |
| P/E | 2.94x | 16.3x | 10.2x | 8.62x | 8x | 12.2x | 14.5x | 12.1x |
| PBR | 1.02x | 0.82x | 0.75x | 0.71x | 0.82x | 1.04x | 1x | 0.96x |
| PEG | - | -0.2x | 0.2x | 0.4x | 0.2x | -0.5x | -0.9x | 0.6x |
| Capitalization / Revenue | 1.13x | 0.96x | 0.79x | 0.8x | 0.95x | 1.04x | 0.98x | 0.99x |
| EV / Revenue | 0.97x | 1.03x | 0.81x | 0.81x | 0.95x | 1.15x | 1.07x | 1.04x |
| EV / EBITDA | 2.09x | 4.64x | 3.59x | 3.31x | 3.63x | 5.36x | 5.87x | 5.04x |
| EV / EBIT | 2.44x | 14.1x | 6.57x | 5.63x | 5.24x | 8.41x | 10x | 8.07x |
| EV / FCF | 14.4x | 20.8x | 8.39x | 8.08x | 8.24x | 16.5x | 14.9x | 11.4x |
| FCF Yield | 6.96% | 4.8% | 11.9% | 12.4% | 12.1% | 6.06% | 6.71% | 8.76% |
| Dividend per Share 2 | 5.47 | 4.902 | 2.85 | 2.9 | 3.5 | 3.95 | 3.95 | 3.95 |
| Rate of return | 3.91% | 4.17% | 2.5% | 2.51% | 2.48% | 2.41% | 2.41% | 2.41% |
| EPS 2 | 47.63 | 7.225 | 11.17 | 13.39 | 17.68 | 13.43 | 11.26 | 13.55 |
| Distribution rate | 11.5% | 67.8% | 25.5% | 21.7% | 19.8% | 29.4% | 35.1% | 29.2% |
| Net sales 1 | 11,196 | 11,043 | 13,058 | 13,073 | 13,401 | 14,188 | 15,099 | 15,004 |
| EBITDA 1 | 5,208 | 2,446 | 2,934 | 3,178 | 3,507 | 3,038 | 2,741 | 3,093 |
| EBIT 1 | 4,465 | 806.9 | 1,603 | 1,871 | 2,431 | 1,935 | 1,609 | 1,932 |
| Net income 1 | 4,270 | 646.8 | 1,000 | 1,210 | 1,597 | 1,213 | 1,017 | 1,224 |
| Net Debt 1 | -1,756 | 708 | 251.2 | 103.7 | -44 | 1,485 | 1,305 | 802 |
| Reference price 2 | 139.93 | 117.65 | 113.80 | 115.40 | 141.40 | 163.80 | 163.80 | 163.80 |
| Nbr of stocks (in thousands) | 90,321 | 90,364 | 90,352 | 90,344 | 90,350 | 90,290 | - | - |
| Announcement Date | 30/03/22 | 29/03/23 | 27/03/24 | 27/03/25 | 27/03/26 | - | - | - |
1EUR in Million2EUR
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 12.03x | 1.13x | 5.29x | 2.44% | 1.66TCr | |
| 7.18x | 13.75x | - | 0.54% | 1.25TCr | |
| 6.48x | 10.04x | 29.3x | 2.45% | 1.23TCr | |
| 22.39x | 1.57x | 8.81x | 6.72% | 1.09TCr | |
| Average | 12.02x | 6.62x | 14.47x | 3.04% | 1.31TCr | |
| Weighted average by Cap. | 11.73x | 6.32x | 13.66x | 2.88% |
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
- Stock Market
- Stocks
- HAL Stock
- Valuation HAL Trust
Select your edition
All financial news and data tailored to specific country editions
