Company Valuation: TE Connectivity

Data adjusted to current consolidation scope
Fiscal Period: September 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 47,248 36,267 37,836 45,460 64,131 58,059 - -
Change - -23.24% 4.33% 20.15% 41.07% -9.47% - -
Enterprise Value (EV) 1 50,137 39,385 40,386 48,344 68,570 61,800 61,448 60,872
Change - -21.45% 2.54% 19.71% 41.84% -9.87% -0.57% -0.94%
P/E 21.3x 15.2x 20.1x 14.5x 35.2x 18.3x 15.9x 14.1x
PBR 4.67x 3.34x 3.26x 3.63x 5.08x 4.3x 3.77x 3.28x
PEG - 1.5x -1x 0.2x -0.9x 0.2x 1.1x 1.1x
Capitalization / Revenue 3.17x 2.23x 2.36x 2.87x 3.72x 2.92x 2.68x 2.51x
EV / Revenue 3.36x 2.42x 2.52x 3.05x 3.97x 3.11x 2.84x 2.63x
EV / EBITDA 14.4x 10.5x 11.6x 12.7x 16.2x 11.8x 10.4x 9.34x
EV / EBIT 18.6x 13.3x 15.1x 16.2x 20.2x 14.2x 12.5x 11.4x
EV / FCF 25.2x 23.2x 16.8x 17.3x 21.4x 18.7x 16.3x 14.6x
FCF Yield 3.96% 4.32% 5.94% 5.79% 4.67% 5.36% 6.13% 6.87%
Dividend per Share 2 1.96 2.12 2.3 2.48 2.72 2.921 3.1 3.336
Rate of return 1.36% 1.87% 1.91% 1.66% 1.25% 1.46% 1.55% 1.66%
EPS 2 6.77 7.47 6.01 10.34 6.16 10.97 12.63 14.24
Distribution rate 29% 28.4% 38.3% 24% 44.2% 26.6% 24.5% 23.4%
Net sales 1 14,923 16,281 16,034 15,845 17,262 19,852 21,658 23,136
EBITDA 1 3,470 3,751 3,471 3,813 4,232 5,228 5,926 6,518
EBIT 1 2,701 2,966 2,677 2,987 3,394 4,360 4,897 5,323
Net income 1 2,255 2,427 1,910 3,193 1,842 3,230 3,646 4,017
Net Debt 1 2,889 3,118 2,550 2,884 4,439 3,741 3,389 2,813
Reference price 2 144.05 113.39 120.52 149.58 217.04 200.54 200.54 200.54
Nbr of stocks (in thousands) 3,27,997 3,19,839 3,13,939 3,03,919 2,95,481 2,89,513 - -
Announcement Date 27/10/21 02/11/22 01/11/23 30/10/24 29/10/25 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
30.34x5.64x17.26x0.66% 19TCr
13.23x0.3x6.67x3.8% 11TCr
26.17x10.48x21.88x0.44% 8.58TCr
37.27x6x19.46x0.97% 8.26TCr
68.15x7.15x33.49x0.21% 7.38TCr
18.65x1.09x12.16x0.64% 6.11TCr
39.02x5.49x20.78x0.01% 5.68TCr
68.18x30.67x68.17x0.39% 4.48TCr
29x6.66x20.37x1.44% 3.62TCr
Average 36.67x 8.17x 24.47x 0.95% 8.2TCr
Weighted average by Cap. 33.84x 6.79x 21.21x 1.06%

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