|
Market Closed -
Xetra
09:05:48 04/09/2026 pm IST
|
5-day change | 1st Jan Change | ||
| 37.32 EUR | +1.14% |
|
-3.49% | -29.71% |
| 04/09 | Kavaljer Investmentbolagsfond rose 1.8 percent in August, has sold its entire holding in Idun Industrier | FW |
| 03/09 | Delivery Hero Recommends Uber Purchase Offer | 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 | 91,171 | - | - |
| Change | - | 30.01% | -21.24% | 33.8% | -0.14% | -13.04% | - | - |
| Enterprise Value (EV) 1 | 79,074 | 1,06,159 | 92,530 | 1,14,327 | 1,06,660 | 94,260 | 93,659 | 93,448 |
| Change | - | 34.25% | -12.84% | 23.56% | -6.71% | -11.63% | -0.64% | -0.23% |
| P/E | 4.18x | 10.7x | 12.3x | 9.61x | 8.5x | 10.2x | 8.51x | 7.16x |
| PBR | 2.05x | 2.22x | 1.89x | 2.19x | 1.78x | 1.46x | 1.27x | 1.09x |
| PEG | - | -0.3x | -0.5x | 0.1x | 2.46x | -0.5x | 0.4x | 0.4x |
| Capitalization / Revenue | 11.2x | 17.3x | 14.4x | 17x | 10.8x | 7.39x | 6.74x | 6.1x |
| EV / Revenue | 11.5x | 18.4x | 16.9x | 18.5x | 11x | 7.64x | 6.93x | 6.26x |
| EV / EBITDA | -192x | -171x | - | 250x | 101x | 91.6x | 67.2x | 52.7x |
| EV / EBIT | -92.1x | -79.3x | -169x | 661x | 172x | 160x | 96.3x | 74.2x |
| EV / FCF | -94.2x | -285x | 93.6x | 63x | 76.1x | 54.4x | 41.8x | 42x |
| FCF Yield | -1.06% | -0.35% | 1.07% | 1.59% | 1.31% | 1.84% | 2.39% | 2.38% |
| Dividend per Share 3 | 0.0642 | 0.0642 | 0.07 | 0.2 | 0.28 | 0.2434 | 0.2823 | 0.3124 |
| Rate of return | 0.29% | 0.19% | 0.24% | 0.47% | 0.72% | 0.66% | 0.76% | 0.84% |
| EPS 3 | 5.327 | 3.082 | 2.368 | 4.432 | 4.586 | 3.623 | 4.361 | 5.186 |
| Distribution rate | 1.21% | 2.08% | 2.96% | 4.51% | 6.11% | 6.72% | 6.47% | 6.02% |
| Net sales 1 | 6,866 | 5,765 | 5,467 | 6,170 | 9,705 | 12,345 | 13,523 | 14,935 |
| EBITDA 1 | -411 | -622 | - | 457 | 1,053 | 1,029 | 1,394 | 1,772 |
| EBIT 1 | -859 | -1,338 | -546 | 173 | 619 | 588.5 | 972.3 | 1,260 |
| Net income 1 | 18,733 | 10,112 | 6,606 | 12,367 | 11,638 | 9,010 | 10,762 | 11,970 |
| 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 | 37.12 | 37.12 | 37.12 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 15.31x | 4.08x | 9.42x | 1.33% | 51TCr | |
| 21.83x | 6.46x | 19.4x | -.--% | 33TCr | |
| 23.01x | 2.71x | 13.79x | -.--% | 15TCr | |
| 38.22x | 4.48x | 29.65x | -.--% | 11TCr | |
| 34.37x | 6.78x | 19.06x | -.--% | 11TCr | |
| 81.15x | 4.87x | 23.2x | -.--% | 9.17TCr | |
| 2.8x | 74.2x | 2.07x | 0.15% | 10TCr | |
| 10.25x | 7.64x | 91.63x | 0.66% | 9.12TCr | |
| 8.19x | 3.12x | 64.55x | 0.73% | 3.57TCr | |
| Average | 26.13x | 12.70x | 30.31x | 0.32% | 16.98TCr | |
| Weighted average by Cap. | 23.14x | 9.58x | 20.67x | 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
- 1TY Stock
- Valuation Prosus N.V.
Select your edition
All financial news and data tailored to specific country editions
