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 57,883 - -
Change - -23.24% 4.33% 20.15% 41.07% -9.74% - -
Enterprise Value (EV) 1 50,137 39,385 40,386 48,344 68,570 61,798 61,040 61,363
Change - -21.45% 2.54% 19.71% 41.84% -9.88% -1.23% 0.53%
P/E 21.3x 15.2x 20.1x 14.5x 35.2x 18.3x 16.3x 14.6x
PBR 4.67x 3.34x 3.26x 3.63x 5.08x 4.19x 3.69x 3.22x
PEG - 1.5x -1x 0.2x -0.9x 0.2x 1.3x 1.2x
Capitalization / Revenue 3.17x 2.23x 2.36x 2.87x 3.72x 2.96x 2.73x 2.56x
EV / Revenue 3.36x 2.42x 2.52x 3.05x 3.97x 3.15x 2.88x 2.71x
EV / EBITDA 14.4x 10.5x 11.6x 12.7x 16.2x 11.9x 10.6x 9.75x
EV / EBIT 18.6x 13.3x 15.1x 16.2x 20.2x 14.4x 12.8x 11.8x
EV / FCF 25.2x 23.2x 16.8x 17.3x 21.4x 19.2x 16.7x 15.3x
FCF Yield 3.96% 4.32% 5.94% 5.79% 4.67% 5.21% 6% 6.52%
Dividend per Share 2 1.96 2.12 2.3 2.48 2.72 2.982 3.168 3.272
Rate of return 1.36% 1.87% 1.91% 1.66% 1.25% 1.5% 1.6% 1.65%
EPS 2 6.77 7.47 6.01 10.34 6.16 10.81 12.15 13.59
Distribution rate 29% 28.4% 38.3% 24% 44.2% 27.6% 26.1% 24.1%
Net sales 1 14,923 16,281 16,034 15,845 17,262 19,588 21,217 22,618
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 4,298 4,787 5,192
Net income 1 2,255 2,427 1,910 3,193 1,842 3,172 3,537 3,920
Net Debt 1 2,889 3,118 2,550 2,884 4,439 3,915 3,157 3,480
Reference price 2 144.05 113.39 120.52 149.58 217.04 198.30 198.30 198.30
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 (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
36.16x6.47x20.14x0.61% 20TCr
89.87x10.5x42.44x0.56% 12TCr
39.76x14.89x29.7x0.33% 11TCr
14.1x0.3x6.83x3.64% 11TCr
113.93x10.97x53.9x0.14% 9.75TCr
96.48x11.31x48.01x0.01% 7.65TCr
22.77x1.26x13.91x0.44% 7TCr
57.91x12.51x38.26x0.67% 6.71TCr
83.96x33.94x71.23x0.4% 4.74TCr
Average 61.66x 11.35x 36.05x 0.76% 10.07TCr
Weighted average by Cap. 57.66x 9.70x 32.23x 0.81%

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