Valuation AXA Xetra

Stocks

Market Closed - Xetra Other stock markets 23:35:56 10/07/2026 HKT			5-day change	1st Jan Change
44.28 ^EUR	-0.02%		+1.33%	+7.58%

07-09	Monte dei Paschi and the Generali option, for now on ice	AN
07-09	Flooding is causing greater economic damage	DP

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	62,576	62,187	64,437	72,930	83,440	90,993	-	-
Change	-	-0.62%	3.62%	13.18%	14.41%	9.05%	-	-
Enterprise Value (EV) ¹	59,292	94,301	96,039	113,315	118,464	106,793	106,793	106,793
Change	-	59.04%	1.84%	17.99%	4.54%	-9.85%	0%	0%
P/E	8.82x	9.21x	9.42x	9.81x	9.04x	10.7x	9.83x	9.06x
PBR	0.96x	1.49x	1.3x	1.4x	1.71x	1.86x	1.76x	1.65x
PEG	-	-1.95x	0.9x	0.8x	0.3x	-1.28x	1.16x	1.06x
Capitalization / Revenue	0.63x	0.61x	0.77x	0.84x	0.92x	0.8x	0.76x	0.75x
EV / Revenue	0.59x	0.92x	1.15x	1.3x	1.3x	0.94x	0.89x	0.88x
EV / EBITDA	-	-	-	-	-	-	-	-
EV / EBIT	6.23x	10.1x	10.4x	10.9x	11.4x	9.23x	8.74x	8.4x
EV / FCF	9.6x	12.5x	16x	9.45x	5.4x	15.6x	14.8x	12x
FCF Yield	10.4%	7.98%	6.26%	10.6%	18.5%	6.42%	6.77%	8.33%
Dividend per Share ²	1.54	1.7	1.98	2.15	2.32	2.494	2.685	2.894
Rate of return	5.88%	6.52%	6.71%	6.26%	5.66%	5.63%	6.07%	6.54%
EPS ²	2.97	2.83	3.13	3.5	4.53	4.15	4.502	4.888
Distribution rate	51.9%	60.1%	63.3%	61.4%	51.2%	60.1%	59.7%	59.2%
Net sales ¹	99,931	102,345	83,627	87,303	91,139	114,192	120,007	121,433
EBITDA	-	-	-	-	-	-	-	-
EBIT ¹	9,514	9,329	9,218	10,412	10,368	11,573	12,223	12,715
Net income ¹	7,294	6,675	7,189	7,886	9,797	8,481	8,961	9,468
Net Debt ¹	-3,284	32,114	31,602	40,385	35,024	15,800	15,800	15,800
Reference price ²	26.18	26.06	29.49	34.32	40.96	44.27	44.27	44.27
Nbr of stocks (in thousands)	2,389,774	2,386,757	2,185,051	2,124,998	2,037,115	2,055,418	-	-
Announcement Date	24/2/22	23/2/23	22/2/24	27/2/25	26/2/26	-	-	-

¹EUR in Million²EUR

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
PING AN INSURANCE (GROUP) COMPANY OF CHINA, LTD.	6.15x	4.85x	-	5.83%	128B
AIA GROUP LIMITED	12.8x	-	-	2.92%	95.88B
GENERALI	13.55x	1.01x	-	4.3%	71.93B
MANULIFE FINANCIAL CORPORATION	14.71x	-	-	3.31%	69.07B
AFLAC INCORPORATED	16.94x	3.32x	-	2.01%	62.05B
METLIFE, INC.	10.7x	-	-	2.56%	58.97B
GREAT-WEST LIFECO INC.	17.25x	-	-	2.93%	58.39B
SUN LIFE FINANCIAL INC.	17.34x	-	-	3.37%	44.35B
CATHAY FINANCIAL HOLDING CO., LTD.	11.56x	-	-	4.76%	44.01B
Average	13.45x	3.06x		3.55%	70.32B
Weighted average by Cap.	12.60x	3.43x		3.75%