|
Market Closed -
Euronext Bruxelles
09:25:00 02/09/2026 pm IST
|
After hours 01:29:58 am | |||
| 6.270 EUR | +0.08% |
|
6.275 | +0.08% |
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 | 2,026 | - | - |
| Change | - | -47.51% | -5.29% | -41.03% | 40.73% | -11.21% | - | - |
| Enterprise Value (EV) 1 | 8,544 | 5,933 | 6,178 | 5,827 | 6,213 | 6,103 | 6,123 | 6,049 |
| Change | - | -30.56% | 4.13% | -5.68% | 6.63% | -1.77% | 0.32% | -1.2% |
| P/E | 12.5x | 6.43x | 7.67x | 3.62x | 5.75x | 6.65x | 7.52x | 7.23x |
| PBR | 1.86x | 0.88x | 0.83x | 0.38x | 0.51x | 0.44x | 0.42x | 0.4x |
| PEG | - | 2.94x | -0.4x | 0.1x | -0.5x | -0.3x | -0.7x | 1.84x |
| 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 | 0.99x | 1x | 0.98x |
| EV / EBITDA | 4.82x | 3.32x | 3.52x | 3.15x | 3.3x | 3.22x | 3.2x | 3.13x |
| EV / EBIT | 13.2x | 9.17x | 10.3x | 8.43x | 9.56x | 11.2x | 11.2x | 10.6x |
| EV / FCF | 36x | 35.5x | 37x | 45.5x | 20.8x | 31.2x | 26.8x | 23.1x |
| FCF Yield | 2.77% | 2.81% | 2.7% | 2.2% | 4.81% | 3.2% | 3.73% | 4.33% |
| 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% | - | 4.79% | 6.38% | 7.82% |
| EPS 2 | 1.37 | 1.4 | 1.11 | 1.39 | 1.23 | 0.9423 | 0.8335 | 0.8664 |
| Distribution rate | 87.6% | 85.7% | 108% | 43.2% | - | 31.8% | 48% | 56.6% |
| Net sales 1 | 5,578 | 5,909 | 6,042 | 6,430 | 6,307 | 6,139 | 6,142 | 6,184 |
| EBITDA 1 | 1,772 | 1,786 | 1,757 | 1,850 | 1,883 | 1,896 | 1,912 | 1,931 |
| EBIT 1 | 645 | 647 | 601 | 691 | 650 | 544.7 | 549 | 571.7 |
| Net income 1 | 443 | 450 | 357 | 447 | 398 | 285.5 | 274.3 | 283.8 |
| Net Debt 1 | 3,013 | 3,030 | 3,429 | 4,206 | 3,932 | 4,078 | 4,097 | 4,024 |
| Reference price 2 | 17.140 | 8.996 | 8.510 | 5.025 | 7.075 | 6.265 | 6.265 | 6.265 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 6.65x | 0.99x | 3.22x | 4.79% | 234.64Cr | |
| 11.07x | 2.59x | 6.86x | 5.61% | 21TCr | |
| 13.8x | 2.18x | 5.02x | 3.97% | 16TCr | |
| 13.89x | 1.86x | 8x | 3.04% | 8.93TCr | |
| 11.63x | 1.78x | 4.5x | 2.81% | 6.93TCr | |
| 15.58x | 2.72x | 8.51x | 4.98% | 5.9TCr | |
| 24.03x | 5.42x | 19.8x | 4.54% | 5.72TCr | |
| 15.66x | 2.76x | 6.18x | 4.43% | 5.07TCr | |
| 11.58x | 1.75x | 5.3x | 5.07% | 4.78TCr | |
| 23.39x | 3.2x | 7.03x | 4.29% | 4.01TCr | |
| Average | 14.73x | 2.53x | 7.44x | 4.35% | 7.83TCr | |
| Weighted average by Cap. | 14.23x | 2.56x | 7.34x | 4.43% |
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
