Valuation ENGIE Berne S.E.

Stocks

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

07-31	Engie SA Raises Earnings Guidance for the Full Year 2026	CI
07-31	Engie: Strong HY26 and a better-than-expected volatility impact drive a guidance upgrade

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	37,072	54,363	65,930	-	-
Change	-	3.11%	18.82%	-3.79%	46.64%	21.28%	-	-
Enterprise Value (EV) ¹	56,116	56,485	68,027	70,295	93,265	121,614	122,876	125,292
Change	-	0.66%	20.43%	3.34%	32.68%	30.4%	1.04%	1.97%
P/E	8.91x	167x	18.3x	9.28x	14.8x	14.3x	13.6x	12.9x
PBR	0.85x	0.95x	1.08x	0.9x	1.33x	1.73x	1.76x	1.69x
PEG	-	-1.8x	0x	0.1x	-1.74x	0.6x	2.68x	2.32x
Capitalization / Revenue	0.54x	0.35x	0.47x	0.5x	0.76x	0.86x	0.81x	0.78x
EV / Revenue	0.97x	0.6x	0.82x	0.95x	1.3x	1.58x	1.51x	1.48x
EV / EBITDA	5.31x	4.12x	4.53x	4.51x	6.34x	8.11x	7.56x	7.39x
EV / EBIT	8.62x	6.24x	6.75x	6.8x	9.85x	12.6x	11.8x	11.5x
EV / FCF	42.4x	25.6x	11.8x	18.7x	-10.7x	-18.7x	22.3x	38.9x
FCF Yield	2.36%	3.91%	8.51%	5.35%	-9.37%	-5.35%	4.48%	2.57%
Dividend per Share ²	0.85	1.4	1.43	1.48	1.35	1.402	1.458	1.536
Rate of return	6.53%	10.5%	8.98%	9.67%	6.02%	5.17%	5.38%	5.67%
EPS ²	1.46	0.08	0.87	1.65	1.51	1.898	1.994	2.105
Distribution rate	58.2%	1,750%	164%	89.7%	89.4%	73.9%	73.1%	73%
Net sales ¹	57,866	93,865	82,565	73,812	71,944	76,838	81,530	84,846
EBITDA ¹	10,563	13,713	15,017	15,600	14,700	15,003	16,253	16,950
EBIT ¹	6,513	9,045	10,084	10,341	9,471	9,646	10,453	10,873
Net income ¹	3,661	216	2,208	4,106	3,827	4,737	4,945	5,356
Net Debt ¹	24,663	24,054	29,493	33,223	38,902	55,684	56,946	59,362
Reference price ²	13.01	13.39	15.92	15.31	22.41	27.11	27.11	27.11
Nbr of stocks (in thousands)	2,416,820	2,422,402	2,420,755	2,421,450	2,425,841	2,431,938	-	-
Announcement Date	15/02/22	21/02/23	22/02/24	27/02/25	25/02/26	-	-	-

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.($)
ABU DHABI NATIONAL ENERGY COMPANY	37.07x	6.33x	17.08x	1.65%	81.42B
NATIONAL GRID PLC	13.3x	5.6x	12.08x	4.16%	79.71B
SEMPRA	17.6x	6.83x	14.29x	2.97%	57.89B
EON SE	16.98x	1.18x	9.79x	3.15%	56.28B
RWE AG	22.3x	2.74x	9.19x	2.3%	46.42B
ACWA POWER COMPANY	56.97x	20.56x	33.78x	0.31%	38.27B
PUBLIC SERVICE ENTERPRISE GROUP, INC.	17.74x	5.08x	13x	3.48%	38.21B
DUBAI ELECTRICITY AND WATER AUTHORITY	16.37x	4.99x	9.72x	4.49%	37.3B
AMEREN CORPORATION	20.37x	5.56x	13.03x	2.74%	30.33B
Average	24.30x	6.54x	14.66x	2.81%	51.76B
Weighted average by Cap.	23.99x	6.20x	14.40x	2.83%