|
Market Closed -
Euronext Bruxelles
09:25:00 12/08/2026 pm IST
|
After hours 12:05:00 am | |||
| 6.265 EUR | +0.64% |
|
6.275 | +0.16% |
| 31/07 | Proximus PLC, Q2 2026 Earnings Call, Jul 31, 2026 | |
| 31/07 | Proximus PLC Reports Earnings Results for the Half Year Ended June 30, 2026 | CI |
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 | 2,011 | - | - |
| Change | - | -47.51% | -5.29% | -41.03% | 40.73% | -11.85% | - | - |
| Enterprise Value (EV) 1 | 8,544 | 5,933 | 6,178 | 5,827 | 6,213 | 6,014 | 6,148 | 6,068 |
| Change | - | -30.56% | 4.13% | -5.68% | 6.63% | -3.22% | 2.24% | -1.31% |
| P/E | 12.5x | 6.43x | 7.67x | 3.62x | 5.75x | 5.91x | 6.9x | 6.64x |
| 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 | -0.4x | -0.5x | 1.71x |
| Capitalization / Revenue | 0.99x | 0.49x | 0.46x | 0.25x | 0.36x | 0.33x | 0.33x | 0.33x |
| EV / Revenue | 1.53x | 1x | 1.02x | 0.91x | 0.99x | 0.98x | 1x | 0.98x |
| EV / EBITDA | 4.82x | 3.32x | 3.52x | 3.15x | 3.3x | 3.18x | 3.22x | 3.14x |
| EV / EBIT | 13.2x | 9.17x | 10.3x | 8.43x | 9.56x | 11.3x | 10.7x | 10.1x |
| EV / FCF | 36x | 35.5x | 37x | 45.5x | 20.8x | 30.8x | 32.5x | 27.5x |
| FCF Yield | 2.77% | 2.81% | 2.7% | 2.2% | 4.81% | 3.25% | 3.08% | 3.64% |
| Dividend per Share 2 | 1.2 | 1.2 | 1.2 | 0.6 | - | 0.3 | 0.4 | 0.49 |
| Rate of return | 7% | 13.3% | 14.1% | 11.9% | - | 4.82% | 6.43% | 7.87% |
| EPS 2 | 1.37 | 1.4 | 1.11 | 1.39 | 1.23 | 1.053 | 0.9019 | 0.937 |
| Distribution rate | 87.6% | 85.7% | 108% | 43.2% | - | 28.5% | 44.4% | 52.3% |
| Net sales 1 | 5,578 | 5,909 | 6,042 | 6,430 | 6,307 | 6,142 | 6,137 | 6,178 |
| EBITDA 1 | 1,772 | 1,786 | 1,757 | 1,850 | 1,883 | 1,891 | 1,911 | 1,930 |
| EBIT 1 | 645 | 647 | 601 | 691 | 650 | 533 | 576.6 | 601.6 |
| Net income 1 | 443 | 450 | 357 | 447 | 398 | 311.5 | 302.6 | 312.9 |
| Net Debt 1 | 3,013 | 3,030 | 3,429 | 4,206 | 3,932 | 4,002 | 4,137 | 4,057 |
| Reference price 2 | 17.140 | 8.996 | 8.510 | 5.025 | 7.075 | 6.225 | 6.225 | 6.225 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 5.91x | 0.98x | 3.18x | 4.82% | 232.07Cr | |
| 11.41x | 1.35x | 4.18x | 6.78% | 23TCr | |
| 10.41x | 2.5x | 6.62x | 5.97% | 20TCr | |
| 13.78x | 2.17x | 5.62x | 3.95% | 16TCr | |
| 12.74x | 1.8x | 7.71x | 3.32% | 8.17TCr | |
| 11.77x | 0.89x | 3.33x | 6.67% | 8.08TCr | |
| 11.51x | 1.86x | 4.71x | 2.76% | 7.01TCr | |
| 15.14x | 2.65x | 8.28x | 5.07% | 5.78TCr | |
| 23.2x | 5.22x | 18.54x | 4.64% | 5.5TCr | |
| 12.39x | 1.77x | 5.4x | 4.89% | 4.95TCr | |
| Average | 12.83x | 2.12x | 6.76x | 4.89% | 9.81TCr | |
| Weighted average by Cap. | 12.66x | 2.06x | 6.27x | 5.26% |
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
