Valuation NN Group N.V.

Equities

Market Closed - Euronext Amsterdam Other stock markets 09:25:00 15/05/2026 pm IST			5-day change	1st Jan Change
75.74 ^EUR	-0.63%		+1.07%	+15.21%

18/02	Dutch insurer ASR beats 2025 forecasts, signals potential M&A spending	RE
18/02	AlphaValue/Baader Europe Lifts NN Group Estimates After 'Strong' FY25 Results	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	14,709	11,257	9,791	11,525	17,379	19,858	-	-
Change	-	-23.47%	-13.03%	17.71%	50.8%	14.27%	-	-
Enterprise Value (EV) ¹	19,729	19,733	15,451	16,125	17,379	30,545	30,453	30,347
Change	-	0.02%	-21.7%	4.36%	7.78%	75.76%	-0.3%	-0.35%
P/E ratio	4.57x	7.5x	8.85x	7.54x	15.8x	9.42x	9x	8.69x
PBR	0.42x	0.6x	0.47x	0.52x	-	0.96x	0.91x	0.87x
PEG	-	-0.1x	-0.4x	0.2x	-0.6x	0.1x	1.91x	2.46x
Capitalization / Revenue	1.03x	0.83x	0.74x	0.82x	1.31x	1.44x	1.38x	1.33x
EV / Revenue	1.38x	1.45x	1.17x	1.15x	1.31x	2.21x	2.12x	2.03x
EV / EBITDA	-	-	5.77x	-	-	10.6x	10.5x	10.5x
EV / EBIT	9.69x	11.8x	6.11x	6.26x	5.79x	10.5x	10.2x	9.72x
EV / FCF	-7.47x	-2.37x	32.9x	10.6x	-	17.3x	16x	15x
FCF Yield	-13.4%	-42.2%	3.04%	9.42%	-	5.78%	6.26%	6.66%
Dividend per Share ²	2.49	2.79	3.2	3.44	-	4.138	4.402	4.79
Rate of return	5.23%	7.31%	8.95%	8.18%	-	5.46%	5.81%	6.32%
EPS ²	10.41	5.09	4.04	5.58	4.17	8.039	8.417	8.714
Distribution rate	23.9%	54.8%	79.2%	61.6%	-	51.5%	52.3%	55%
Net sales ¹	14,312	13,641	13,187	13,978	13,256	13,816	14,376	14,984
EBITDA ¹	-	-	2,680	-	-	2,893	2,889	2,888
EBIT ¹	2,036	1,667	2,528	2,574	3,002	2,912	2,987	3,122
Net income ¹	3,278	1,562	1,172	1,583	1,188	2,056	2,115	2,160
Net Debt ¹	5,020	8,476	5,660	4,600	-	10,687	10,595	10,488
Reference price ²	47.61	38.16	35.75	42.07	65.74	75.74	75.74	75.74
Nbr of stocks (in thousands)	3,08,945	2,95,000	2,73,862	2,73,943	2,64,362	2,62,192	-	-
Announcement Date	17/02/22	16/02/23	29/02/24	20/02/25	12/02/26	-	-	-

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.($)
NN GROUP N.V.	9.48x	2.22x	10.6x	5.43%	2.33TCr
CHINA LIFE INSURANCE COMPANY LIMITED	6.21x	2.58x	-	3.36%	14TCr
AIA GROUP LIMITED	15.41x	-	-	2.42%	12TCr
LIFE INSURANCE CORPORATION OF INDIA	9.98x	0.48x	11.81x	1.5%	5.33TCr
FUBON FINANCIAL HOLDING CO., LTD.	11.03x	-	-	4.06%	4.2TCr
JAPAN POST HOLDINGS CO., LTD.	16.23x	10.38x	98.67x	2.56%	3.26TCr
SBI LIFE INSURANCE COMPANY LIMITED	70.39x	1.44x	-	0.17%	1.96TCr
HDFC LIFE INSURANCE COMPANY LIMITED	67.12x	1.23x	-	0.36%	1.38TCr
T&D HOLDINGS, INC.	15.17x	0.77x	-	3.2%	1.21TCr
GLOBE LIFE INC.	9.98x	2.44x	9.25x	0.83%	1.2TCr
Average	23.10x	2.69x	32.58x	2.39%	4.63TCr
Weighted average by Cap.	15.11x	2.81x	34.69x	2.73%