Valuation Nexity Liquidnet

Stocks

Delayed Liquidnet			5-day change	1st Jan Change
- ^EUR	-.--%		-.--%	-

28/08	Listen to the yellow birds
04/08	Nexity: Is the market bottom in sight?

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	2,287	1,446	931.6	724.3	499.9	363.9	-	-
Change	-	-36.77%	-35.58%	-22.26%	-30.98%	-27.21%	-	-
Enterprise Value (EV) ¹	3,511	3,045	2,437	1,939	1,684	1,540	1,539	1,486
Change	-	-13.28%	-19.95%	-20.43%	-13.15%	-8.56%	-0.05%	-3.47%
P/E	7.07x	7.66x	48.1x	-11.6x	-2.64x	-17.9x	28.9x	7.86x
PBR	1.2x	0.74x	0.5x	0.4x	0.31x	0.22x	0.21x	0.21x
PEG	-	-0.2x	-0.5x	0x	-0x	0.2x	-0x	0x
Capitalization / Revenue	0.47x	0.31x	0.22x	0.2x	0.18x	0.14x	0.14x	0.13x
EV / Revenue	0.73x	0.65x	0.57x	0.55x	0.6x	0.61x	0.58x	0.55x
EV / EBITDA	6.53x	5.56x	5.92x	21.8x	6.8x	5.39x	4.69x	4.14x
EV / EBIT	9.47x	8.31x	9.91x	970x	112x	23.9x	13.2x	10.6x
EV / FCF	-16.1x	45x	13.6x	10.5x	9.5x	91.9x	94x	19x
FCF Yield	-6.23%	2.22%	7.37%	9.56%	10.5%	1.09%	1.06%	5.25%
Dividend per Share ²	2.5	2.5	-	-	-	-	0.125	0.125
Rate of return	6.05%	9.59%	-	-	-	-	1.91%	1.91%
EPS ²	5.85	3.4	0.35	-1.12	-3.4	-0.3654	0.2263	0.8315
Distribution rate	42.7%	73.5%	-	-	-	-	55.2%	15%
Net sales ¹	4,836	4,704	4,273	3,535	2,821	2,538	2,661	2,703
EBITDA ¹	537.9	547.4	412	89	247.7	285.8	327.9	359.2
EBIT ¹	370.6	366.6	246	2	15	64.55	116.7	140.5
Net income ¹	324.9	187.8	19	-62	-188.4	-22.83	12.45	45.05
Net Debt ¹	1,224	1,599	1,506	1,215	1,184	1,176	1,175	1,122
Reference price ²	41.340	26.060	16.850	13.000	8.975	6.535	6.535	6.535
Nbr of stocks (in thousands)	55,325	55,492	55,288	55,712	55,697	55,678	-	-
Announcement Date	23/02/22	22/02/23	28/02/24	27/02/25	25/02/26	-	-	-

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.($)
ALEC HOLDINGS	8.12x	0.3x	4.33x	7.46%	186.49Cr
GREENTOWN MANAGEMENT HOLDINGS COMPANY LIMITED	7.6x	0.57x	2.9x	10.49%	50Cr
WEE HUR HOLDINGS LTD.	7.33x	2.11x	8.17x	1.79%	47Cr
SHAPE AUSTRALIA CORPORATION LIMITED	16.89x	0.39x	8.66x	4.97%	46Cr
NEXITY	-17.43x	0.6x	5.36x	-.--%	42Cr
Average	4.50x	0.79x	5.88x	4.94%	74.35Cr
Weighted average by Cap.	6.13x	0.61x	5.28x	5.99%