Valuation ENGIE Xetra

Stocks

Market Closed - Xetra 23:35:34 28/08/2026 HKT			Pre-market 13:12:00
24.49 ^EUR	+1.58%		24.61	+0.49%

08-29	California sues Trump administration over offshore wind lease cancelation	RE
08-17	Panda, Kangaroo, Samurai… Asia-Pacific bonds gain momentum

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	59,582	-	-
Change	-	3.11%	18.82%	-3.82%	46.68%	9.6%	-	-
Enterprise Value (EV) ¹	56,116	56,485	68,027	70,285	93,265	114,707	116,301	118,584
Change	-	0.66%	20.43%	3.32%	32.7%	22.99%	1.39%	1.96%
P/E	8.91x	167x	18.3x	9.28x	14.8x	13x	12.2x	11.5x
PBR	0.85x	0.95x	1.08x	0.9x	1.33x	1.57x	1.55x	1.49x
PEG	-	-1.8x	0x	0.1x	-1.74x	0.5x	1.86x	1.81x
Capitalization / Revenue	0.54x	0.35x	0.47x	0.5x	0.76x	0.76x	0.73x	0.7x
EV / Revenue	0.97x	0.6x	0.82x	0.95x	1.3x	1.46x	1.43x	1.4x
EV / EBITDA	5.31x	4.12x	4.53x	4.51x	6.34x	7.61x	7.15x	6.98x
EV / EBIT	8.62x	6.24x	6.75x	6.8x	9.85x	11.8x	11.1x	10.9x
EV / FCF	42.4x	25.6x	11.8x	18.7x	-10.7x	28.3x	22.9x	31.7x
FCF Yield	2.36%	3.91%	8.51%	5.35%	-9.37%	3.53%	4.37%	3.16%
Dividend per Share ²	0.85	1.4	1.43	1.48	1.35	1.406	1.462	1.545
Rate of return	6.53%	10.5%	8.98%	9.67%	6.02%	5.74%	5.97%	6.31%
EPS ²	1.46	0.08	0.87	1.65	1.51	1.881	2.004	2.131
Distribution rate	58.2%	1,750%	164%	89.7%	89.4%	74.8%	73%	72.5%
Net sales ¹	57,866	93,865	82,565	73,812	71,944	78,655	81,426	84,707
EBITDA ¹	10,563	13,713	15,017	15,600	14,700	15,078	16,277	16,978
EBIT ¹	6,513	9,045	10,084	10,341	9,471	9,718	10,483	10,908
Net income ¹	3,661	216	2,208	4,106	3,827	4,781	4,977	5,385
Net Debt ¹	24,663	24,054	29,493	33,223	38,902	55,124	56,719	59,002
Reference price ²	13.01	13.39	15.92	15.31	22.41	24.50	24.50	24.50
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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
ABU DHABI NATIONAL ENERGY COMPANY	37.07x	6.33x	17.08x	1.65%	81.43B
NATIONAL GRID PLC	13.07x	5.59x	11.97x	4.23%	78.94B
ENGIE	13.03x	1.46x	7.61x	5.74%	69.15B
SEMPRA	16.75x	6.47x	13.89x	3.12%	55.13B
EON SE	16.3x	1.12x	9.3x	3.31%	54.09B
RWE AG	20.1x	2.65x	9.26x	2.23%	48.74B
ACWA POWER COMPANY	60.83x	21.3x	34.57x	0.29%	39.45B
DUBAI ELECTRICITY AND WATER AUTHORITY	15.96x	5x	9.74x	4.57%	36.76B
PUBLIC SERVICE ENTERPRISE GROUP, INC.	17.38x	4.84x	12.7x	3.65%	36.48B
Average	23.39x	6.08x	14.01x	3.2%	55.57B
Weighted average by Cap.	22.71x	5.61x	13.53x	3.27%