|
Market Closed -
Euronext Bruxelles
10:25:00 02/11/2026 pm IST
|
After hours 02:29:59 am | |||
| 6.085 EUR | -2.01% |
|
6.133 | +0.79% |
| 31/10 | Proximus PLC Reports Earnings Results for the Third Quarter and Nine Months Ended September 30, 2026 | CI |
| 30/10 | Proximus PLC, Q3 2026 Earnings Call, Oct 30, 2026 |
Company Valuation: Proximus SA
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 5,531 | 2,903 | 2,749 | 1,621 | 2,281 | 1,966 | - | - |
| Change | - | -47.51% | -5.29% | -41.03% | 40.73% | -13.83% | - | - |
| Enterprise Value (EV) 1 | 8,544 | 5,933 | 6,178 | 5,827 | 6,213 | 6,481 | 6,149 | 6,065 |
| Change | - | -30.56% | 4.13% | -5.68% | 6.63% | 4.31% | -5.14% | -1.36% |
| P/E | 12.5x | 6.43x | 7.67x | 3.62x | 5.75x | 5.4x | 6.79x | 6.47x |
| PBR | 1.86x | 0.88x | 0.83x | 0.38x | 0.51x | 0.43x | 0.41x | 0.4x |
| PEG | - | 2.94x | -0.4x | 0.1x | -0.5x | -0.83x | -0.3x | 1.29x |
| Capitalization / Revenue | 0.99x | 0.49x | 0.46x | 0.25x | 0.36x | 0.32x | 0.32x | 0.32x |
| EV / Revenue | 1.53x | 1x | 1.02x | 0.91x | 0.99x | 1.05x | 1x | 0.98x |
| EV / EBITDA | 4.82x | 3.32x | 3.52x | 3.15x | 3.3x | 3.42x | 3.23x | 3.16x |
| EV / EBIT | 13.2x | 9.17x | 10.3x | 8.43x | 9.56x | 10.4x | 11.2x | 10.7x |
| EV / FCF | 36x | 35.5x | 37x | 45.5x | 20.8x | 82.5x | 37.6x | 16.3x |
| FCF Yield | 2.77% | 2.81% | 2.7% | 2.2% | 4.81% | 1.21% | 2.66% | 6.12% |
| Dividend per Share 2 | 1.2 | 1.2 | 1.2 | 0.6 | 0.6 | 0.3 | 0.4 | 0.49 |
| Rate of return | 7% | 13.3% | 14.1% | 11.9% | 8.48% | 4.83% | 6.44% | 7.89% |
| EPS 2 | 1.37 | 1.4 | 1.11 | 1.39 | 1.23 | 1.15 | 0.9146 | 0.9606 |
| Distribution rate | 87.6% | 85.7% | 108% | 43.2% | 48.8% | 26.1% | 43.7% | 51% |
| Net sales 1 | 5,578 | 5,909 | 6,042 | 6,430 | 6,307 | 6,150 | 6,131 | 6,170 |
| EBITDA 1 | 1,772 | 1,786 | 1,757 | 1,850 | 1,883 | 1,896 | 1,903 | 1,921 |
| EBIT 1 | 645 | 647 | 601 | 691 | 650 | 624.3 | 547.3 | 566.4 |
| Net income 1 | 443 | 450 | 357 | 447 | 398 | 336.8 | 304.1 | 316.8 |
| Net Debt 1 | 3,013 | 3,030 | 3,429 | 4,206 | 3,932 | 4,516 | 4,183 | 4,099 |
| Reference price 2 | 17.140 | 8.996 | 8.510 | 5.025 | 7.075 | 6.210 | 6.210 | 6.210 |
| Nbr of stocks (in thousands) | 3,22,673 | 3,22,690 | 3,23,060 | 3,22,624 | 3,22,462 | 3,23,068 | - | - |
| Announcement Date | 18/02/22 | 18/02/23 | 23/02/24 | 28/02/25 | 28/02/26 | - | - | - |
1EUR in Million2EUR
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 6.52x | 1.01x | 3.28x | 4.83% | 224.01Cr | |
| 11.35x | 1.31x | 4.17x | 6.8% | 23TCr | |
| 9.91x | 2.48x | 6.49x | 6.31% | 19TCr | |
| 12.64x | 2.09x | 5.38x | 4.31% | 14TCr | |
| 40.53x | 8.42x | 15.67x | - | 13TCr | |
| 11.6x | 0.95x | 3.61x | 6.42% | 8.97TCr | |
| 13.53x | 1.86x | 8.11x | 3.09% | 8.96TCr | |
| 13.68x | 2.05x | 5.14x | 2.41% | 7.32TCr | |
| 13.85x | 2.58x | 8.13x | 5.32% | 5.5TCr | |
| 22.17x | 5.13x | 18.72x | 4.9% | 5.26TCr | |
| Average | 15.58x | 2.79x | 7.87x | 4.93% | 10.48TCr | |
| Weighted average by Cap. | 16.05x | 2.86x | 7.51x | 5.36% |
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
- PROX Stock
- Valuation Proximus SA
Select your edition
All financial news and data tailored to specific country editions
