Valuation ENGIE

Equities

Market Closed - Euronext Paris Other stock markets 16:35:19 13/09/2024 BST			5-day change	1st Jan Change
15.86 ^EUR	+0.03%		-1.58%	-0.36%

09-11	The mood is getting heavier, but Taylor Swift is keeping watch
09-11	France: Electricity producers worry about a proposed tax by the outgoing government	RE

Fiscal Period: December	2019	2020	2021	2022	2023	2024	2025	2026
Capitalization ¹	34,724	30,212	31,453	32,431	38,534	38,404	-	-
Change	-	-12.99%	4.1%	3.11%	18.82%	-0.34%	-	-
Enterprise Value (EV) ¹	60,624	52,670	56,116	56,485	68,027	78,524	83,500	86,645
Change	-	-13.12%	6.54%	0.66%	20.43%	15.43%	6.34%	3.77%
P/E ratio	42.4x	-17.6x	8.91x	167x	18.3x	7.57x	9.21x	9.51x
PBR	0.98x	1.05x	0.85x	0.95x	1.08x	1.24x	1.2x	1.16x
PEG	-	0x	-0x	-1.8x	0x	0x	-0.5x	-2.95x
Capitalization / Revenue	0.58x	0.54x	0.54x	0.35x	0.47x	0.47x	0.5x	0.51x
EV / Revenue	1.01x	0.94x	0.97x	0.6x	0.82x	0.96x	1.09x	1.14x
EV / EBITDA	5.85x	5.68x	5.31x	4.12x	4.53x	5.31x	5.89x	6.21x
EV / EBIT	10.6x	11.9x	8.62x	6.24x	6.75x	8.04x	9.48x	9.85x
EV / FCF	36.7x	21.3x	42.4x	25.6x	11.8x	15.1x	40x	43.2x
FCF Yield	2.73%	4.7%	2.36%	3.91%	8.51%	6.62%	2.5%	2.31%
Dividend per Share ²	0.8	0.53	0.85	1.4	-	1.354	1.194	1.142
Rate of return	5.56%	4.23%	6.53%	10.5%	-	8.54%	7.53%	7.2%
EPS ²	0.34	-0.71	1.46	0.08	0.87	2.095	1.723	1.667
Distribution rate	235%	-74.6%	58.2%	1,750%	-	64.6%	69.3%	68.5%
Net sales ¹	60,058	55,751	57,866	93,865	82,565	81,466	76,473	75,761
EBITDA ¹	10,366	9,276	10,563	13,713	15,017	14,802	14,165	13,952
EBIT ¹	5,726	4,441	6,513	9,045	10,084	9,762	8,804	8,799
Net income ¹	1,000	-1,536	3,661	216	2,208	5,012	4,187	4,016
Net Debt ¹	25,900	22,458	24,663	24,054	29,493	40,120	45,096	48,241
Reference price ²	14.40	12.52	13.01	13.39	15.92	15.86	15.86	15.86
Nbr of stocks (in thousands)	2,411,394	2,413,131	2,416,820	2,422,402	2,420,755	2,421,450	-	-
Announcement Date	27/02/20	26/02/21	15/02/22	21/02/23	22/02/24	-	-	-

¹EUR in Million²EUR

Estimates

Add to a list Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E ratio	EV / Sales	EV / EBITDA	Yield (Y)	Capi. ($)
ENGIE	7.57x	0.96x	5.31x	+8.54%	42.58B
ABU DHABI NATIONAL ENERGY COMPANY	37.71x	-	-	-	80.81B
ACWA POWER COMPANY	165.62x	46.77x	82.39x	+0.15%	75.3B
NATIONAL GRID PLC	14.88x	4.65x	12.45x	+4.45%	67.01B
SEMPRA	17.28x	5.48x	14.48x	+3.00%	52.53B
PUBLIC SERVICE ENTERPRISE GROUP, INC.	22.99x	6.02x	15.41x	+2.86%	41.93B
EON SE	12.04x	0.83x	8.5x	+4.07%	39.21B
RWE AG	11.57x	1.24x	6.36x	+3.31%	27.22B
PPL CORPORATION	22.47x	4.97x	11.38x	+3.17%	23.95B
Average	34.68x	8.87x	19.54x	+3.69%	50.06B
Weighted average by Cap.	44.47x	12.44x	25.56x	+3.45%