|
Market Closed -
Euronext Bruxelles
10:25:00 13/11/2026 pm IST
|
After hours 10:49:50 pm | |||
| 6.460 EUR | +0.16% |
|
6.465 | +0.08% |
| 06/11 | European telcos raise payouts as earnings improve in Q3 | RE |
| 05/11 | European telcos raise payouts as earnings improve in Q3 | RE |
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 | 2,084 | - | - |
| Change | - | -47.51% | -5.29% | -41.03% | 40.73% | -8.66% | - | - |
| Enterprise Value (EV) 1 | 8,544 | 5,933 | 6,178 | 5,827 | 6,213 | 6,161 | 6,241 | 6,146 |
| Change | - | -30.56% | 4.13% | -5.68% | 6.63% | -0.84% | 1.3% | -1.53% |
| P/E | 12.5x | 6.43x | 7.67x | 3.62x | 5.75x | 5.96x | 7.02x | 6.74x |
| PBR | 1.86x | 0.88x | 0.83x | 0.38x | 0.51x | 0.44x | 0.42x | 0.41x |
| PEG | - | 2.94x | -0.4x | 0.1x | -0.5x | -0.5x | -0.5x | 1.65x |
| Capitalization / Revenue | 0.99x | 0.49x | 0.46x | 0.25x | 0.36x | 0.34x | 0.34x | 0.34x |
| EV / Revenue | 1.53x | 1x | 1.02x | 0.91x | 0.99x | 1x | 1.01x | 0.99x |
| EV / EBITDA | 4.82x | 3.32x | 3.52x | 3.15x | 3.3x | 3.2x | 3.27x | 3.18x |
| EV / EBIT | 13.2x | 9.17x | 10.3x | 8.43x | 9.56x | 9.82x | 10.7x | 10.3x |
| EV / FCF | 36x | 35.5x | 37x | 45.5x | 20.8x | 64.6x | 41x | 20.2x |
| FCF Yield | 2.77% | 2.81% | 2.7% | 2.2% | 4.81% | 1.55% | 2.44% | 4.95% |
| 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% | 4.65% | 6.2% | 7.6% |
| EPS 2 | 1.37 | 1.4 | 1.11 | 1.39 | 1.23 | 1.083 | 0.9191 | 0.9567 |
| Distribution rate | 87.6% | 85.7% | 108% | 43.2% | 48.8% | 27.7% | 43.5% | 51.2% |
| Net sales 1 | 5,578 | 5,909 | 6,042 | 6,430 | 6,307 | 6,153 | 6,150 | 6,192 |
| EBITDA 1 | 1,772 | 1,786 | 1,757 | 1,850 | 1,883 | 1,925 | 1,911 | 1,930 |
| EBIT 1 | 645 | 647 | 601 | 691 | 650 | 627.7 | 581.7 | 599.5 |
| Net income 1 | 443 | 450 | 357 | 447 | 398 | 336.7 | 307.2 | 319.6 |
| Net Debt 1 | 3,013 | 3,030 | 3,429 | 4,206 | 3,932 | 4,078 | 4,158 | 4,062 |
| Reference price 2 | 17.140 | 8.996 | 8.510 | 5.025 | 7.075 | 6.450 | 6.450 | 6.450 |
| 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 (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 5.96x | 1x | 3.2x | 4.65% | 230.43Cr | |
| 11.67x | 1.35x | 4.27x | 6.69% | 23TCr | |
| 10.31x | 2.52x | 6.57x | 6.05% | 19TCr | |
| 12.84x | 2.1x | 5.56x | 4.2% | 14TCr | |
| 37.63x | 8.24x | 15.22x | - | 13TCr | |
| 11.7x | 0.95x | 3.59x | 6.53% | 8.47TCr | |
| 13.42x | 1.82x | 7.84x | 3.22% | 8.47TCr | |
| 14.38x | 2.08x | 5.21x | 2.32% | 7.62TCr | |
| 14.44x | 2.65x | 8.32x | 5.29% | 5.52TCr | |
| 14.61x | 2.74x | 6.01x | 4.19% | 5.33TCr | |
| Average | 14.70x | 2.55x | 6.58x | 4.79% | 10TCr | |
| Weighted average by Cap. | 15.48x | 2.73x | 6.85x | 5.24% |
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
