Valuation ENGIE Berne S.E.

Stocks

Delayed Berne S.E.			5-day change	1st Jan Change
- ^CHF	-.--%		-.--%	-

09-25	ENGIE : Bernstein remains its Buy rating	ZD
09-23	ENGIE : Bernstein reiterates its Buy rating	ZD

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	31,453	32,431	38,534	37,062	54,363	56,786	-	-
Change	-	3.11%	18.82%	-3.82%	46.68%	4.46%	-	-
Enterprise Value (EV) ¹	56,116	56,485	68,027	70,285	93,265	111,382	112,013	114,292
Change	-	0.66%	20.43%	3.32%	32.7%	19.42%	0.57%	2.03%
P/E	8.91x	167x	18.3x	9.28x	14.8x	12.3x	11.7x	11x
PBR	0.85x	0.95x	1.08x	0.9x	1.33x	1.5x	1.48x	1.42x
PEG	-	-1.8x	0x	0.1x	-1.74x	0.5x	2.04x	1.68x
Capitalization / Revenue	0.54x	0.35x	0.47x	0.5x	0.76x	0.72x	0.7x	0.67x
EV / Revenue	0.97x	0.6x	0.82x	0.95x	1.3x	1.42x	1.38x	1.35x
EV / EBITDA	5.31x	4.12x	4.53x	4.51x	6.34x	7.38x	6.88x	6.73x
EV / EBIT	8.62x	6.24x	6.75x	6.8x	9.85x	11.4x	10.7x	10.4x
EV / FCF	42.4x	25.6x	11.8x	18.7x	-10.7x	29.4x	22.1x	30.5x
FCF Yield	2.36%	3.91%	8.51%	5.35%	-9.37%	3.4%	4.52%	3.27%
Dividend per Share ²	0.85	1.4	1.43	1.48	1.35	1.413	1.465	1.549
Rate of return	6.53%	10.5%	8.98%	9.67%	6.02%	6.05%	6.27%	6.63%
EPS ²	1.46	0.08	0.87	1.65	1.51	1.893	2.001	2.132
Distribution rate	58.2%	1,750%	164%	89.7%	89.4%	74.7%	73.2%	72.6%
Net sales ¹	57,866	93,865	82,565	73,812	71,944	78,662	81,435	84,707
EBITDA ¹	10,563	13,713	15,017	15,600	14,700	15,097	16,271	16,991
EBIT ¹	6,513	9,045	10,084	10,341	9,471	9,748	10,495	10,945
Net income ¹	3,661	216	2,208	4,106	3,827	4,778	4,979	5,385
Net Debt ¹	24,663	24,054	29,493	33,223	38,902	54,596	55,228	57,507
Reference price ²	13.01	13.39	15.92	15.31	22.41	23.35	23.35	23.35
Nbr of stocks (in thousands)	2,416,820	2,422,402	2,420,755	2,420,755	2,425,841	2,431,938	-	-
Announcement Date	15/2/22	21/2/23	22/2/24	27/2/25	25/2/26	-	-	-

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
NATIONAL GRID PLC	12.72x	5.53x	11.83x	4.38%	74.69B
ENGIE	12.37x	1.42x	7.39x	6.03%	64.75B
SEMPRA	15.45x	6.12x	14.08x	3.39%	50.83B
EON SE	15.69x	1.11x	9.23x	3.43%	51.12B
RWE AG	19.66x	2.67x	9.22x	2.22%	47.79B
DUBAI ELECTRICITY AND WATER AUTHORITY	16.5x	4.94x	9.55x	4.57%	36.89B
ACWA POWER COMPANY	58.72x	18.92x	33.7x	0.26%	34.9B
PUBLIC SERVICE ENTERPRISE GROUP, INC.	15.81x	4.59x	12.02x	4.01%	33.17B
AMEREN CORPORATION	18.38x	5.43x	12.32x	3.03%	27.46B
Average	20.59x	5.63x	13.26x	3.48%	46.85B
Weighted average by Cap.	18.89x	5.08x	12.47x	3.71%