|
Market Closed -
Xetra
09:05:33 05/10/2026 pm IST
|
5-day change | 1st Jan Change | ||
| 35.46 EUR | +2.53% |
|
-1.98% | -33.22% |
| 30/09 | Prosus Unit Invests in Indian Digital Learning Platform Arivihan | MT |
| 24/09 | U-turn at Delivery Hero: CEO Östberg stays | RE |
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 | 83,583 | - | - |
| Change | - | 30.01% | -21.24% | 33.8% | -0.14% | -20.27% | - | - |
| Enterprise Value (EV) 1 | 79,074 | 1,06,159 | 92,530 | 1,14,327 | 1,06,660 | 86,672 | 86,071 | 85,859 |
| Change | - | 34.25% | -12.84% | 23.56% | -6.71% | -18.74% | -0.69% | -0.25% |
| P/E | 4.18x | 10.7x | 12.3x | 9.61x | 8.5x | 10x | 8.45x | 7.12x |
| PBR | 2.05x | 2.22x | 1.89x | 2.19x | 1.78x | 1.39x | 1.2x | 1.04x |
| PEG | - | -0.3x | -0.5x | 0.1x | 2.46x | -0.4x | 0.5x | 0.4x |
| Capitalization / Revenue | 11.2x | 17.3x | 14.4x | 17x | 10.8x | 6.78x | 6.16x | 5.62x |
| EV / Revenue | 11.5x | 18.4x | 16.9x | 18.5x | 11x | 7.03x | 6.34x | 5.78x |
| EV / EBITDA | -192x | -171x | - | 250x | 101x | 84.4x | 62x | 48.3x |
| EV / EBIT | -92.1x | -79.3x | -169x | 661x | 172x | 147x | 92.7x | 66.8x |
| EV / FCF | -94.2x | -285x | 93.6x | 63x | 76.1x | 50.2x | 38.6x | 37.3x |
| FCF Yield | -1.06% | -0.35% | 1.07% | 1.59% | 1.31% | 1.99% | 2.59% | 2.68% |
| Dividend per Share 3 | 0.0642 | 0.0642 | 0.07 | 0.2 | 0.28 | 0.244 | 0.2828 | 0.3132 |
| Rate of return | 0.29% | 0.19% | 0.24% | 0.47% | 0.72% | 0.69% | 0.8% | 0.89% |
| EPS 3 | 5.327 | 3.082 | 2.368 | 4.432 | 4.586 | 3.52 | 4.177 | 4.957 |
| Distribution rate | 1.21% | 2.08% | 2.96% | 4.51% | 6.11% | 6.93% | 6.77% | 6.32% |
| Net sales 1 | 6,866 | 5,765 | 5,467 | 6,170 | 9,705 | 12,332 | 13,566 | 14,867 |
| EBITDA 1 | -411 | -622 | - | 457 | 1,053 | 1,026 | 1,389 | 1,778 |
| EBIT 1 | -859 | -1,338 | -546 | 173 | 619 | 590.6 | 928.5 | 1,285 |
| Net income 1 | 18,733 | 10,112 | 6,606 | 12,367 | 11,638 | 8,713 | 10,473 | 11,825 |
| Net Debt 1 | 2,447 | 6,534 | 14,063 | 9,339 | 1,821 | 3,089 | 2,488 | 2,276 |
| Reference price 3 | 22.29 | 33.01 | 29.08 | 42.58 | 38.98 | 35.28 | 35.28 | 35.28 |
| Nbr of stocks (in thousands) | 30,95,179 | 27,78,125 | 24,98,516 | 22,81,498 | 23,32,659 | 21,13,208 | - | - |
| 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 (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 16.65x | 8.13x | 17.36x | 0.25% | 4,18400Cr | |
| 23.36x | 7.38x | 12.98x | 0.29% | 1,85500Cr | |
| 28.25x | 13.25x | 20.94x | 0.64% | 48TCr | |
| 14.53x | 3.88x | 8.97x | 1.4% | 48TCr | |
| 18.71x | 5.55x | 16.66x | -.--% | 28TCr | |
| 20.59x | 1.49x | 10.26x | 1.03% | 26TCr | |
| 94.21x | 12.39x | 66.51x | -.--% | 19TCr | |
| 21.41x | 2.45x | 12.44x | -.--% | 14TCr | |
| 3.08x | 86.09x | 2.34x | 0.13% | 11TCr | |
| Average | 26.75x | 15.62x | 18.72x | 0.42% | 88.83TCr | |
| Weighted average by Cap. | 20.76x | 8.81x | 16.70x | 0.36% |
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
- 1TY Stock
- Valuation Prosus N.V.
Select your edition
All financial news and data tailored to specific country editions
