Company Valuation: GL events

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 507.6 469.4 575.5 540.2 875.5 933.5 - -
Change - -7.52% 22.59% -6.13% 62.08% 6.62% - -
Enterprise Value (EV) 1 966 961.7 1,076 1,057 1,347 1,346 1,284 1,269
Change - -0.45% 11.89% -1.79% 27.45% -0.09% -4.6% -1.16%
P/E 34.1x 9.24x 9.76x 7.5x 10.9x 9.14x 8.45x 7.82x
PBR 1.57x 1.16x 1.31x 1.17x 1.83x 1.74x 1.51x 1.34x
PEG - 0x 0.7x 0.3x 1x 0.3x 1.04x 0.97x
Capitalization / Revenue 0.68x 0.36x 0.41x 0.33x 0.51x 0.49x 0.47x 0.46x
EV / Revenue 1.3x 0.73x 0.76x 0.65x 0.78x 0.7x 0.65x 0.62x
EV / EBITDA 8.03x 5.7x 4.16x 3.61x 4.26x 4.21x 3.81x 3.65x
EV / EBIT 13.3x 8.59x 7.35x 6.97x 7.65x 6.42x 5.76x 5.47x
EV / FCF 14.9x 6.36x 6.71x 12.4x 8.39x 9.63x 9.69x 8.24x
FCF Yield 6.72% 15.7% 14.9% 8.08% 11.9% 10.4% 10.3% 12.1%
Dividend per Share 2 - 0.35 0.7 0.9 - 1.06 1.184 1.242
Rate of return - 2.15% 3.57% 4.89% - 3.34% 3.74% 3.92%
EPS 2 0.51 1.76 2.01 2.454 2.73 3.47 3.752 4.054
Distribution rate - 19.9% 34.8% 36.7% - 30.5% 31.6% 30.6%
Net sales 1 741.2 1,310 1,419 1,635 1,717 1,910 1,980 2,049
EBITDA 1 120.3 168.6 258.7 292.6 316 319.7 336.6 347.7
EBIT 1 72.6 112 146.4 151.6 176.2 209.6 222.9 232.1
Net income 1 15.2 52.7 59.95 73.44 81.74 103.7 111.7 125.4
Net Debt 1 458.4 492.2 500.5 516.6 471.3 412.1 350.2 335.3
Reference price 2 17.40 16.26 19.62 18.40 29.85 31.70 31.70 31.70
Nbr of stocks (in thousands) 29,171 28,870 29,331 29,358 29,332 29,448 - -
Announcement Date 09/03/22 09/03/23 06/03/24 05/03/25 06/03/26 - - -
1EUR in Million2EUR
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
9.14x0.7x4.21x3.34% 1.05B
32.55x16.57x23.56x0.66% 749B
40.66x7.39x26.22x0.89% 88.98B
22.72x4.58x9.99x0.72% 68.04B
11.25x1.49x7.64x0.98% 48.78B
45.09x1.71x9.59x-.--% 46.22B
-75.12x17.09x41.45x-.--% 43.51B
20.04x3.41x8.12x1.58% 32.17B
20.48x6.23x11.95x-.--% 26.82B
10.48x2.68x6.45x-.--% 26.51B
Average 13.73x 6.19x 14.92x 0.82% 113.09B
Weighted average by Cap. 26.87x 12.93x 21.25x 0.64%

Y-o-Y evolution of P/E

Valuation ratios - P/E - GL events

Historical PBR trend

Valuation ratios - PBR - GL events

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - GL events

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - GL events


Year-on-year evolution of the Yield

Valuation ratios - Yield - GL events