Company Valuation: Amphenol Corporation

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 52,304 45,310 59,310 83,730 165,419 195,490 - -
Change - -13.37% 30.9% 41.17% 97.56% 18.18% - -
Enterprise Value (EV) 1 55,906 48,515 62,173 87,299 169,790 206,442 202,665 194,313
Change - -13.22% 28.15% 40.41% 94.49% 21.59% -1.83% -4.12%
P/E 34.4x 24.9x 31.9x 36.2x 40.5x 31.4x 24.6x 21.3x
PBR 8.68x 6.74x 7.07x 8.58x 12.4x 10.8x 7.91x 6.03x
PEG - 1.2x 19.52x 1.5x 0.5x 0.6x 0.9x 1.4x
Capitalization / Revenue 4.81x 3.59x 4.72x 5.5x 7.16x 5.52x 4.69x 4.13x
EV / Revenue 5.14x 3.84x 4.95x 5.73x 7.35x 5.83x 4.86x 4.11x
EV / EBITDA 21.7x 16.2x 20.7x 22.5x 24.4x 17.8x 15x 12.6x
EV / EBIT 25.7x 18.6x 24x 26.4x 28.1x 20.5x 16.8x 14.1x
EV / FCF 47.4x 27.1x 28.8x 40.5x 38.7x 33.1x 26.9x 21.9x
FCF Yield 2.11% 3.69% 3.47% 2.47% 2.59% 3.02% 3.72% 4.57%
Dividend per Share 2 0.3175 0.405 0.425 0.55 0.745 1.016 1.117 1.257
Rate of return 0.73% 1.06% 0.86% 0.79% 0.55% 0.64% 0.7% 0.79%
EPS 2 1.27 1.53 1.555 1.92 3.34 5.046 6.455 7.451
Distribution rate 25% 26.5% 27.3% 28.6% 22.3% 20.1% 17.3% 16.9%
Net sales 1 10,876 12,623 12,555 15,223 23,095 35,422 41,665 47,287
EBITDA 1 2,571 3,000 3,001 3,875 6,972 11,569 13,549 15,427
EBIT 1 2,176 2,607 2,594 3,302 6,050 10,085 12,066 13,777
Net income 1 1,591 1,902 1,928 2,424 4,270 6,470 8,364 9,498
Net Debt 1 3,603 3,205 2,862 3,569 4,371 10,952 7,175 -1,176
Reference price 2 43.73 38.07 49.56 69.45 135.14 158.55 158.55 158.55
Nbr of stocks (in thousands) 1,196,056 1,190,189 1,196,620 1,205,613 1,224,056 1,232,983 - -
Announcement Date 26/1/22 25/1/23 24/1/24 22/1/25 28/1/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
31.42x5.83x17.84x0.64% 195B
13.42x0.3x6.77x3.75% 111B
37.14x5.98x19.42x0.97% 81.94B
25.61x8.99x19.08x0.48% 83.33B
70.76x7.48x34.9x0.2% 78.49B
20.98x1.22x13.97x0.63% 69.34B
18.7x3.18x12.08x1.42% 59.42B
37.38x5.27x19.86x0.02% 54.41B
64.91x29.17x64.85x0.4% 42.67B
28.12x6.47x19.78x1.48% 35.32B
Average 34.84x 7.39x 22.86x 1% 81.1B
Weighted average by Cap. 32.95x 6.21x 20.21x 1.08%

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

  1. Stock Market
  2. Stocks
  3. APH Stock
  4. Valuation Amphenol Corporation