|
Market Closed -
Euronext Bruxelles
09:25:00 16/10/2026 pm IST
|
5-day change | 1st Jan Change | ||
| 62.60 EUR | -0.32% |
|
-1.88% | -36.45% |
| 03/09 | VGP NV - Analyst/Investor Day | |
| 28/08 | Logistics Real Estate Manager VGP's Ratings Maintained by Fitch on Business Profile | MT |
Company Valuation: VGP NV
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 5,589 | 2,123 | 2,866 | 1,949 | 2,688 | 1,900 | - | - |
| Change | - | -62.01% | 34.96% | -32% | 37.96% | -29.33% | - | - |
| Enterprise Value (EV) 1 | 6,748 | 3,792 | 4,644 | 3,514 | 4,524 | 4,047 | 4,184 | 4,263 |
| Change | - | -43.8% | 22.45% | -24.33% | 28.76% | -10.54% | 3.38% | 1.87% |
| P/E | 8.15x | -14.2x | 32.8x | 6.79x | 9.26x | 5.81x | 5.35x | 5.04x |
| PBR | 2.57x | 0.79x | 1.29x | 0.81x | 1.03x | 0.63x | 0.56x | 0.5x |
| PEG | - | 0x | -0x | 0x | 8.12x | 4.5x | 0.62x | 0.82x |
| Capitalization / Revenue | 126x | 25x | 25.2x | 9.22x | 10.9x | 7.14x | 6.45x | 5.85x |
| EV / Revenue | 152x | 44.7x | 40.8x | 16.6x | 18.3x | 15.2x | 14.2x | 13.1x |
| EV / EBITDA | 10.6x | 271x | 21.5x | 9.91x | 9.95x | 19.8x | 18.3x | 15.5x |
| EV / EBIT | 10.8x | 583x | 39.1x | 11.1x | 12.5x | 10.3x | 9.74x | 9.19x |
| EV / FCF | -9.4x | -4.11x | -131x | 11.2x | -7.66x | 595x | 47x | 35.4x |
| FCF Yield | -10.6% | -24.3% | -0.76% | 8.95% | -13.1% | 0.17% | 2.13% | 2.82% |
| Dividend per Share 2 | 6.85 | 2.75 | 2.95 | 3.3 | 3.4 | 3.594 | 3.691 | 3.883 |
| Rate of return | 2.68% | 3.53% | 2.81% | 4.62% | 3.45% | 5.74% | 5.9% | 6.2% |
| EPS 2 | 31.41 | -5.49 | 3.2 | 10.52 | 10.64 | 10.78 | 11.7 | 12.42 |
| Distribution rate | 21.8% | -50.1% | 92.2% | 31.4% | 32% | 33.4% | 31.5% | 31.3% |
| Net sales 1 | 44.26 | 84.78 | 113.7 | 211.3 | 247.4 | 266 | 294.5 | 324.9 |
| EBITDA 1 | 634.1 | 13.99 | 215.9 | 354.5 | 454.7 | 204.6 | 228.9 | 274.9 |
| EBIT 1 | 626.7 | 6.51 | 118.8 | 317.1 | 362.3 | 391.9 | 429.7 | 463.8 |
| Net income 1 | 650.1 | -122.5 | 87.29 | 287 | 290.4 | 239.6 | 292.3 | 330.7 |
| Net Debt 1 | 1,159 | 1,669 | 1,778 | 1,565 | 1,836 | 2,148 | 2,285 | 2,363 |
| Reference price 2 | 256.00 | 77.80 | 105.00 | 71.40 | 98.50 | 62.60 | 62.60 | 62.60 |
| Nbr of stocks (in thousands) | 21,833 | 27,291 | 27,291 | 27,291 | 27,291 | 30,348 | - | - |
| Announcement Date | 23/02/22 | 23/02/23 | 22/02/24 | 20/02/25 | 19/02/26 | - | - | - |
1EUR in Million2EUR
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 5.81x | 15.22x | 19.78x | 5.74% | 213.72Cr | |
| 58.12x | - | - | - | 6.23TCr | |
| 12.5x | 4.38x | 11.24x | 3.85% | 3.96TCr | |
| 8.48x | 1.49x | 8.31x | 4.17% | 2.82TCr | |
| 18.13x | 3.98x | 16.02x | 1.35% | 2.8TCr | |
| 5.67x | 0.75x | 1.55x | 9.12% | 2.76TCr | |
| 13.88x | 3.09x | 14.79x | 2.52% | 2.56TCr | |
| 9.88x | 1.93x | 7.95x | 4.25% | 1.98TCr | |
| 8.18x | 2.92x | 6.81x | -.--% | 1.94TCr | |
| 7.52x | 0.83x | 3.03x | 2.97% | 1.92TCr | |
| Average | 14.82x | 3.84x | 9.94x | 3.78% | 2.72TCr | |
| Weighted average by Cap. | 21.65x | 2.72x | 9.25x | 3.71% |
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
- VGP Stock
- Valuation VGP NV
Select your edition
All financial news and data tailored to specific country editions
