|
Market Closed -
Xetra
09:05:05 22/10/2026 pm IST
|
After hours 11:33:25 pm | |||
| 10.82 EUR | -2.70% |
|
10.94 | +1.11% |
Company Valuation: MLP SE
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 936.8 | 561.7 | 605.7 | 670 | 753.7 | 1,213 | - | - |
| Change | - | -40.04% | 7.83% | 10.61% | 12.49% | 60.97% | - | - |
| Enterprise Value (EV) 1 | -441 | -399.5 | -448.2 | -480.3 | 674.8 | 3,260 | 3,196 | 3,105 |
| Change | - | 9.41% | -12.2% | -7.17% | 240.49% | 383.11% | -1.96% | -2.85% |
| P/E | 15x | 10.9x | 12.6x | 9.73x | 13.6x | 15.6x | 13.9x | 12x |
| PBR | 1.89x | 1.07x | 1.14x | 1.17x | 1.29x | 1.95x | 1.83x | 1.7x |
| PEG | - | -0.6x | -1.97x | 0.2x | -0.7x | 0.4x | 1.2x | 0.7x |
| Capitalization / Revenue | 1x | 0.59x | 0.62x | 0.63x | 0.7x | 1.06x | 1x | 0.93x |
| EV / Revenue | -0.47x | -0.42x | -0.46x | -0.45x | 0.63x | 2.85x | 2.62x | 2.37x |
| EV / EBITDA | -3.47x | -3.61x | -4.21x | -3.84x | 4.91x | 21.8x | 19.4x | 16.6x |
| EV / EBIT | -4.56x | -5.28x | -6.34x | -5.06x | 6.95x | 27.8x | 24.8x | 21x |
| EV / FCF | -0.82x | 1.27x | -4.48x | -3.49x | -40.6x | 74.3x | 37.5x | 33.3x |
| FCF Yield | -122% | 78.8% | -22.3% | -28.7% | -2.47% | 1.35% | 2.67% | 3.01% |
| Dividend per Share 2 | 0.3 | 0.3 | 0.3 | 0.36 | 0.36 | 0.404 | 0.44 | 0.5375 |
| Rate of return | 3.5% | 5.84% | 5.42% | 5.87% | 5.2% | 3.63% | 3.96% | 4.83% |
| EPS 2 | 0.57 | 0.47 | 0.44 | 0.63 | 0.51 | 0.7136 | 0.7985 | 0.928 |
| Distribution rate | 52.6% | 63.8% | 68.2% | 57.1% | 70.6% | 56.6% | 55.1% | 57.9% |
| Net sales 1 | 934.5 | 949.1 | 973.5 | 1,067 | 1,080 | 1,146 | 1,219 | 1,309 |
| EBITDA 1 | 127.2 | 110.6 | 106.5 | 125 | 137.3 | 149.6 | 165 | 186.9 |
| EBIT 1 | 96.8 | 75.6 | 70.7 | 95 | 97.1 | 117.4 | 128.7 | 147.5 |
| Net income 1 | 62.8 | 48.6 | 44.1 | 69.3 | 55.63 | 77.8 | 87.35 | 100.4 |
| Net Debt 1 | -1,378 | -961.2 | -1,054 | -1,150 | -78.86 | 2,047 | 1,983 | 1,892 |
| Reference price 2 | 8.57 | 5.14 | 5.54 | 6.13 | 6.92 | 11.12 | 11.12 | 11.12 |
| Nbr of stocks (in thousands) | 1,09,314 | 1,09,288 | 1,09,333 | 1,09,298 | 1,08,913 | 1,09,100 | - | - |
| Announcement Date | 10/03/22 | 09/03/23 | 07/03/24 | 10/03/25 | 12/03/26 | - | - | - |
1EUR in Million2EUR
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 15.58x | 2.85x | 21.8x | 3.63% | 136.15Cr | |
| 18.7x | 3.55x | 9.71x | 2.96% | 6.49TCr | |
| 7.81x | - | - | 3.36% | 4.05TCr | |
| 16.07x | - | - | 2.13% | 1.48TCr | |
| 6.8x | 0.92x | - | 4.05% | 1.24TCr | |
| 12.06x | 0.82x | - | 1.98% | 872.81Cr | |
| 7.64x | - | - | 6.95% | 669.59Cr | |
| 18.92x | 23.96x | 74.27x | 2.5% | 409.86Cr | |
| -76.47x | 2.61x | 13.89x | 1.5% | 407.75Cr | |
| Average | 3.01x | 5.78x | 29.92x | 3.23% | 1.75TCr | |
| Weighted average by Cap. | 11.40x | 3.78x | 13.72x | 3.14% |
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
- MLP Stock
- Valuation MLP SE
Select your edition
All financial news and data tailored to specific country editions
