|
Market Closed -
CBOE
16:30:00 21/08/2026 BST
|
5-day change | 1st Jan Change | ||
| 24.38 EUR | 0.00% |
|
-1.69% | +2.01% |
| 08-10 | Elis Acquires Laundry Operator in Mexico | MT |
| 08-03 | RBC Capital Markets Upgrades Elis to Outperform, Lifts PT | MT |
Company Valuation: Elis
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 3,409 | 3,179 | 4,418 | 4,469 | 5,643 | 5,231 | - | - |
| Change | - | -6.74% | 39% | 1.15% | 26.26% | -7.31% | - | - |
| Enterprise Value (EV) 1 | 7,007 | 6,842 | 7,444 | 7,507 | 8,663 | 8,446 | 8,300 | 8,122 |
| Change | - | -2.36% | 8.8% | 0.85% | 15.4% | -2.51% | -1.72% | -2.15% |
| P/E | 29.8x | 16.1x | 17.8x | 14x | 16.6x | 15.4x | 13.9x | 12.8x |
| PBR | 1.13x | 0.99x | 1.27x | 1.23x | 1.49x | 1.46x | 1.35x | 1.25x |
| PEG | - | 0.2x | 0.8x | 0.5x | 2.04x | 1.85x | 1.3x | 1.4x |
| Capitalization / Revenue | 1.12x | 0.83x | 1.03x | 0.98x | 1.18x | 1.04x | 1x | 0.96x |
| EV / Revenue | 2.3x | 1.79x | 1.73x | 1.64x | 1.81x | 1.67x | 1.58x | 1.49x |
| EV / EBITDA | 6.66x | 5.43x | 5.05x | 4.66x | 5.1x | 4.72x | 4.44x | 4.17x |
| EV / EBIT | 18x | 12.6x | 10.9x | 10.2x | 11.3x | 10.5x | 9.94x | 9.29x |
| EV / FCF | 17.1x | 16.4x | 24.5x | 21.7x | 24.2x | 21.7x | 20.1x | 19.1x |
| FCF Yield | 5.83% | 6.11% | 4.08% | 4.61% | 4.14% | 4.6% | 4.99% | 5.24% |
| Dividend per Share 2 | 0.37 | 0.41 | 0.43 | 0.45 | 0.48 | 0.5254 | 0.5679 | 0.608 |
| Rate of return | 2.43% | 2.97% | 2.28% | 2.38% | 1.98% | 2.16% | 2.33% | 2.49% |
| EPS 2 | 0.51 | 0.86 | 1.06 | 1.35 | 1.46 | 1.582 | 1.751 | 1.911 |
| Distribution rate | 72.5% | 47.7% | 40.6% | 33.3% | 32.9% | 33.2% | 32.4% | 31.8% |
| Net sales 1 | 3,048 | 3,821 | 4,309 | 4,574 | 4,797 | 5,045 | 5,257 | 5,463 |
| EBITDA 1 | 1,052 | 1,260 | 1,475 | 1,610 | 1,700 | 1,788 | 1,867 | 1,950 |
| EBIT 1 | 388.3 | 543.7 | 683.1 | 733 | 766.6 | 803 | 834.7 | 874.1 |
| Net income 1 | 114.5 | 204.6 | 262.5 | 337.8 | 366.6 | 375.6 | 409.4 | 440.8 |
| Net Debt 1 | 3,599 | 3,663 | 3,026 | 3,038 | 3,020 | 3,215 | 3,069 | 2,891 |
| Reference price 2 | 15.22 | 13.82 | 18.89 | 18.90 | 24.26 | 24.38 | 24.38 | 24.38 |
| Nbr of stocks (in thousands) | 223,957 | 230,009 | 233,899 | 236,468 | 232,609 | 214,549 | - | - |
| Announcement Date | 09/03/22 | 08/03/23 | 07/03/24 | 06/03/25 | 11/03/26 | - | - | - |
1EUR in Million2EUR
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 15.41x | 1.67x | 4.72x | 2.16% | 6.11B | |
| 19.29x | 0.76x | 11.22x | -.--% | 1.56B | |
| 9.5x | 0.57x | 4.33x | 4.27% | 491M | |
| 14.31x | 0.83x | 7.53x | 5.54% | 57.84M | |
| Average | 14.63x | 0.96x | 6.95x | 2.99% | 2.05B | |
| Weighted average by Cap. | 15.79x | 1.43x | 5.96x | 1.9% |
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
- ELIS Stock
- 0RA8 Stock
- Valuation Elis
Select your edition
All financial news and data tailored to specific country editions
