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 61,009 - -
Change - -23.24% 4.33% 20.15% 41.07% -4.87% - -
Enterprise Value (EV) 1 50,137 39,385 40,386 48,344 68,570 64,919 64,158 63,365
Change - -21.45% 2.54% 19.71% 41.84% -5.33% -1.17% -1.24%
P/E 21.3x 15.2x 20.1x 14.5x 35.2x 19.3x 17x 15x
PBR 4.67x 3.34x 3.26x 3.63x 5.08x 4.41x 3.89x 3.38x
PEG - 1.5x -1x 0.2x -0.9x 0.3x 1.2x 1.2x
Capitalization / Revenue 3.17x 2.23x 2.36x 2.87x 3.72x 3.08x 2.87x 2.69x
EV / Revenue 3.36x 2.42x 2.52x 3.05x 3.97x 3.27x 3.02x 2.8x
EV / EBITDA 14.4x 10.5x 11.6x 12.7x 16.2x 12.5x 11.1x 10.1x
EV / EBIT 18.6x 13.3x 15.1x 16.2x 20.2x 14.9x 13.4x 12.1x
EV / FCF 25.2x 23.2x 16.8x 17.3x 21.4x 20.1x 17.6x 15.9x
FCF Yield 3.96% 4.32% 5.94% 5.79% 4.67% 4.97% 5.7% 6.31%
Dividend per Share 2 1.96 2.12 2.3 2.48 2.72 2.963 3.154 3.282
Rate of return 1.36% 1.87% 1.91% 1.66% 1.25% 1.42% 1.51% 1.57%
EPS 2 6.77 7.47 6.01 10.34 6.16 10.8 12.31 13.89
Distribution rate 29% 28.4% 38.3% 24% 44.2% 27.4% 25.6% 23.6%
Net sales 1 14,923 16,281 16,034 15,845 17,262 19,825 21,237 22,668
EBITDA 1 3,470 3,751 3,471 3,813 4,232 5,179 5,777 6,292
EBIT 1 2,701 2,966 2,677 2,987 3,394 4,344 4,786 5,216
Net income 1 2,255 2,427 1,910 3,193 1,842 3,190 3,569 3,962
Net Debt 1 2,889 3,118 2,550 2,884 4,439 3,909 3,149 2,355
Reference price 2 144.05 113.39 120.52 149.58 217.04 209.01 209.01 209.01
Nbr of stocks (in thousands) 3,27,997 3,19,839 3,13,939 3,03,919 2,95,481 2,91,896 - -
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.($)
33.98x6.1x18.89x0.64% 19TCr
34.87x13.81x29.39x0.35% 11TCr
14.08x0.3x6.92x3.61% 11TCr
43.44x6.89x22.52x0.86% 8.94TCr
21.2x1.22x13.63x0.53% 6.83TCr
71.97x6.99x33.99x0.23% 6.52TCr
78.17x9.25x39.28x0.01% 6.21TCr
36.01x7.99x24.42x1.08% 4.25TCr
36.87x2.04x22.55x-.--% 3.91TCr
Average 41.18x 6.07x 23.51x 0.81% 8.68TCr
Weighted average by Cap. 38.30x 6.32x 22.11x 0.93%

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