|
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 800.00 MXN | -5.88% |
|
-.--% | -27.73% |
| 10/07 | Myriad International Holdings B.V. Announces Redemption of 4.850% Notes Due 2027 | CI |
| 08/07 | Prosus N.V. Announces Capped Maximum Amount for Its Previously Announced Capped Tender Offer | CI |
Company Valuation: Prosus N.V.
Data adjusted to current consolidation scope
| Fiscal Period: March | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 76,627 | 99,625 | 78,467 | 1,04,988 | 1,04,839 | 95,745 | - | - |
| Change | - | 30.01% | -21.24% | 33.8% | -0.14% | -8.67% | - | - |
| Enterprise Value (EV) 1 | 79,074 | 1,06,159 | 92,530 | 1,14,327 | 1,06,660 | 99,916 | 99,423 | 99,506 |
| Change | - | 34.25% | -12.84% | 23.56% | -6.71% | -6.32% | -0.49% | 0.08% |
| P/E | 4.18x | 10.7x | 12.3x | 9.61x | 8.5x | 10.9x | 8.41x | 7.72x |
| PBR | 2.05x | 2.22x | 1.89x | 2.19x | 1.78x | 1.53x | 1.35x | 1.18x |
| PEG | - | -0.3x | -0.5x | 0.1x | 2.46x | -0.5x | 0.3x | 0.88x |
| Capitalization / Revenue | 11.2x | 17.3x | 14.4x | 17x | 10.8x | 7.96x | 7.19x | 6.46x |
| EV / Revenue | 11.5x | 18.4x | 16.9x | 18.5x | 11x | 8.31x | 7.46x | 6.71x |
| EV / EBITDA | -192x | -171x | - | 250x | 101x | 95x | 67.5x | 52.3x |
| EV / EBIT | -92.1x | -79.3x | -169x | 661x | 172x | 165x | 97.1x | 72.6x |
| EV / FCF | -94.2x | -285x | 93.6x | 63x | 76.1x | 55.3x | 43.5x | 54.3x |
| FCF Yield | -1.06% | -0.35% | 1.07% | 1.59% | 1.31% | 1.81% | 2.3% | 1.84% |
| Dividend per Share 3 | 0.0642 | 0.0642 | 0.07 | 0.2 | 0.28 | 0.2549 | 0.28 | 0.259 |
| Rate of return | 0.29% | 0.19% | 0.24% | 0.47% | 0.72% | 0.64% | 0.71% | 0.65% |
| EPS 3 | 5.327 | 3.082 | 2.368 | 4.432 | 4.586 | 3.616 | 4.705 | 5.12 |
| Distribution rate | 1.21% | 2.08% | 2.96% | 4.51% | 6.11% | 7.05% | 5.95% | 5.06% |
| Net sales 1 | 6,866 | 5,765 | 5,467 | 6,170 | 9,705 | 12,024 | 13,319 | 14,829 |
| EBITDA 1 | -411 | -622 | - | 457 | 1,053 | 1,051 | 1,474 | 1,901 |
| EBIT 1 | -859 | -1,338 | -546 | 173 | 619 | 606.6 | 1,024 | 1,371 |
| Net income 1 | 18,733 | 10,112 | 6,606 | 12,367 | 11,638 | 8,494 | 11,798 | 12,661 |
| Net Debt 1 | 2,447 | 6,534 | 14,063 | 9,339 | 1,821 | 4,170 | 3,678 | 3,760 |
| Reference price 3 | 22.29 | 33.01 | 29.08 | 42.58 | 38.98 | 39.54 | 39.54 | 39.54 |
| Nbr of stocks (in thousands) | 30,95,179 | 27,78,125 | 24,98,516 | 22,81,498 | 23,32,659 | 21,17,800 | - | - |
| Announcement Date | 27/06/22 | 27/06/23 | 24/06/24 | 23/06/25 | 29/06/26 | - | - | - |
1EUR in Million2USD in Million3EUR
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 15.44x | 4.21x | 9.81x | 1.33% | 53TCr | |
| 20.43x | 6.05x | 18.17x | -.--% | 31TCr | |
| 24.62x | 2.62x | 13.54x | -.--% | 15TCr | |
| 4.92x | 106.94x | 3.87x | 0.11% | 12TCr | |
| 32.72x | 3.99x | 26.18x | -.--% | 9.87TCr | |
| 29.23x | 5.56x | 15.69x | -.--% | 8.82TCr | |
| 75.26x | 4.42x | 21.6x | -.--% | 8.36TCr | |
| 7.56x | 2.96x | 45.51x | 0.69% | 3.98TCr | |
| 721.62x | 4.67x | 220.62x | -.--% | 2.79TCr | |
| Average | 103.53x | 15.71x | 41.66x | 0.24% | 16.1TCr | |
| Weighted average by Cap. | 35.42x | 13.25x | 18.66x | 0.51% |
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
- PRX Stock
- PRX N Stock
- Valuation Prosus N.V.
Choose MarketScreener Select your edition
All financial news and data tailored to specific country editions
