|
Real-time
Euronext Bruxelles
17:32:39 08/09/2026 HKT
|
5-day change | 1st Jan Change | ||
| 6.260 EUR | 0.00% |
|
-0.08% | -11.52% |
Company Valuation: Proximus SA
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 5,531 | 2,903 | 2,749 | 1,621 | 2,281 | 2,022 | - | - |
| Change | - | -47.51% | -5.29% | -41.03% | 40.73% | -11.35% | - | - |
| Enterprise Value (EV) 1 | 8,544 | 5,933 | 6,178 | 5,827 | 6,213 | 6,100 | 6,119 | 6,046 |
| Change | - | -30.56% | 4.13% | -5.68% | 6.63% | -1.82% | 0.32% | -1.2% |
| P/E | 12.5x | 6.43x | 7.67x | 3.62x | 5.75x | 6.64x | 7.6x | 7.36x |
| PBR | 1.86x | 0.88x | 0.83x | 0.38x | 0.51x | 0.43x | 0.42x | 0.4x |
| PEG | - | 2.94x | -0.4x | 0.1x | -0.5x | -0.3x | -0.6x | 2.32x |
| Capitalization / Revenue | 0.99x | 0.49x | 0.46x | 0.25x | 0.36x | 0.33x | 0.33x | 0.33x |
| EV / Revenue | 1.53x | 1x | 1.02x | 0.91x | 0.99x | 0.99x | 1x | 0.98x |
| EV / EBITDA | 4.82x | 3.32x | 3.52x | 3.15x | 3.3x | 3.22x | 3.2x | 3.13x |
| EV / EBIT | 13.2x | 9.17x | 10.3x | 8.43x | 9.56x | 10.9x | 11.2x | 10.6x |
| EV / FCF | 36x | 35.5x | 37x | 45.5x | 20.8x | 31.2x | 26.8x | 23.1x |
| FCF Yield | 2.77% | 2.81% | 2.7% | 2.2% | 4.81% | 3.2% | 3.73% | 4.33% |
| Dividend per Share 2 | 1.2 | 1.2 | 1.2 | 0.6 | - | 0.3 | 0.4 | 0.49 |
| Rate of return | 7% | 13.3% | 14.1% | 11.9% | - | 4.79% | 6.39% | 7.83% |
| EPS 2 | 1.37 | 1.4 | 1.11 | 1.39 | 1.23 | 0.9435 | 0.8239 | 0.85 |
| Distribution rate | 87.6% | 85.7% | 108% | 43.2% | - | 31.8% | 48.5% | 57.6% |
| Net sales 1 | 5,578 | 5,909 | 6,042 | 6,430 | 6,307 | 6,133 | 6,144 | 6,186 |
| EBITDA 1 | 1,772 | 1,786 | 1,757 | 1,850 | 1,883 | 1,894 | 1,910 | 1,930 |
| EBIT 1 | 645 | 647 | 601 | 691 | 650 | 559.9 | 547.7 | 571.2 |
| Net income 1 | 443 | 450 | 357 | 447 | 398 | 283.3 | 271.1 | 277.6 |
| Net Debt 1 | 3,013 | 3,030 | 3,429 | 4,206 | 3,932 | 4,078 | 4,097 | 4,024 |
| Reference price 2 | 17.140 | 8.996 | 8.510 | 5.025 | 7.075 | 6.260 | 6.260 | 6.260 |
| Nbr of stocks (in thousands) | 322,673 | 322,690 | 323,060 | 322,624 | 322,462 | 323,068 | - | - |
| Announcement Date | 18/2/22 | 18/2/23 | 23/2/24 | 28/2/25 | 28/2/26 | - | - | - |
1EUR in Million2EUR
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 6.64x | 0.99x | 3.22x | 4.79% | 2.35B | |
| 11.24x | 1.32x | 4.18x | 7.02% | 223B | |
| 11.04x | 2.59x | 6.85x | 5.63% | 208B | |
| 13.73x | 2.21x | 5.67x | 3.99% | 158B | |
| 13.3x | 1.82x | 7.8x | 3.17% | 89.09B | |
| 11.97x | 0.91x | 3.43x | 6.46% | 81.43B | |
| 15.4x | 2.69x | 8.41x | 5.04% | 58.26B | |
| 24.56x | 5.52x | 20.2x | 4.44% | 58.81B | |
| 15.53x | 2.74x | 6.14x | 4.47% | 50.24B | |
| 11.42x | 1.74x | 5.26x | 5.14% | 47.28B | |
| Average | 13.48x | 2.25x | 7.12x | 5.01% | 97.63B | |
| Weighted average by Cap. | 13.12x | 2.17x | 6.63x | 5.33% |
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
- PROX Stock
- Valuation Proximus SA
Select your edition
All financial news and data tailored to specific country editions
