Company Valuation: ALTEN

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 5,375 3,966 4,648 2,751 2,527 2,416 - -
Change - -26.22% 17.2% -40.81% -8.16% -4.37% - -
Enterprise Value (EV) 1 5,155 3,786 4,607 2,742 2,359 2,043 1,880 1,679
Change - -26.56% 21.66% -40.48% -13.99% -13.36% -7.98% -10.71%
P/E 26.3x 8.84x 20x 14.9x 23.8x 11.1x 9.7x 9.12x
PBR 3.78x 2.17x 2.29x 1.24x 1.14x 1.03x 0.94x 0.86x
PEG - 0x -0.4x -0.7x -0.6x 0x 0.7x 1.41x
Capitalization / Revenue 1.84x 1.05x 1.14x 0.66x 0.62x 0.57x 0.55x 0.52x
EV / Revenue 1.76x 1x 1.13x 0.66x 0.58x 0.48x 0.43x 0.36x
EV / EBITDA 13.1x 8.04x 10.1x 6.12x 5.38x 4.33x 3.73x 3.08x
EV / EBIT 16.1x 9.71x 13.1x 7.7x 7.53x 5.36x 4.51x 3.72x
EV / FCF 32.6x 25.5x 31.4x 8.23x 9.83x 8.63x 7.99x 6.27x
FCF Yield 3.07% 3.93% 3.18% 12.2% 10.2% 11.6% 12.5% 15.9%
Dividend per Share 2 1 1.5 1.5 1.5 1.5 1.703 1.798 1.795
Rate of return 0.63% 1.28% 1.11% 1.9% 2.07% 2.44% 2.58% 2.58%
EPS 2 6.03 13.21 6.74 5.32 3.04 6.269 7.177 7.641
Distribution rate 16.6% 11.4% 22.3% 28.2% 49.3% 27.2% 25.1% 23.5%
Net sales 1 2,925 3,783 4,069 4,143 4,099 4,220 4,400 4,619
EBITDA 1 392.3 470.7 454.5 448.3 438 471.6 504.5 544.7
EBIT 1 319.9 389.9 350.5 356.3 313.3 381.1 416.8 451.5
Net income 1 207.8 457.6 233.2 186.4 106.9 236.4 248.5 260.7
Net Debt 1 -219.8 -179.7 -41.54 -8.97 -168.1 -372.8 -535.9 -737.2
Reference price 2 158.50 116.80 134.60 79.05 72.45 69.65 69.65 69.65
Nbr of stocks (in thousands) 33,913 33,956 34,533 34,801 34,874 34,690 - -
Announcement Date 22/02/22 24/02/23 22/02/24 20/02/25 24/02/26 - - -
1EUR in Million2EUR
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
23.89x3.87x13.52x2.78% 229B
-129x17.99x99.72x-.--% 116B
13.66x1.51x7.91x3.51% 113B
14.25x2.6x9.8x5.77% 83.35B
19.32x5.13x12.59x2.94% 58.46B
13.6x1.96x8.33x5.73% 43.99B
21.07x1.72x10.72x1.39% 42.35B
19.99x1.5x9.62x0.95% 39.17B
16.65x2.09x9.91x5.25% 34.16B
Average 1.49x 4.26x 20.24x 3.15% 84.35B
Weighted average by Cap. -3.67x 5.20x 24.55x 2.91%

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

40% Discount: Identify Tomorrow's Best Investments With The Best Subscriber-Only Tools!
d
:
:
SEIZE THE OFFER!