Valuation NN Group N.V.

Equities

Market Closed - Euronext Amsterdam Other stock markets 16:55:00 04/12/2025 GMT			5-day change	1st Jan Change
62.96 ^EUR	+1.48%		+0.64%	+49.66%

11-10	Keefe Bruyette & Woods Upgrades NN Group to Outperform, Boosts PT	MT
10-01	NN promotes Gregg Cottage to Chief Information Officer, Chief Information Security Officer	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	11,735	14,709	11,257	9,791	11,525	16,644	-	-
Change	-	25.34%	-23.47%	-13.03%	17.71%	44.42%	-	-
Enterprise Value (EV) ¹	10,972	19,729	19,733	15,451	16,125	25,816	25,455	25,340
Change	-	79.81%	0.02%	-21.7%	4.36%	60.1%	-1.4%	-0.45%
P/E ratio	6.05x	4.57x	7.5x	8.85x	7.54x	11.9x	8.36x	7.98x
PBR	0.29x	0.42x	0.6x	0.47x	0.52x	0.82x	0.78x	0.74x
PEG	-	0.1x	-0.1x	-0.4x	0.2x	-2.44x	0.2x	1.66x
Capitalization / Revenue	0.85x	1.03x	0.83x	0.74x	0.82x	1.19x	1.15x	1.11x
EV / Revenue	0.79x	1.38x	1.45x	1.17x	1.15x	1.85x	1.76x	1.69x
EV / EBITDA	5.36x	-	-	5.77x	-	9.72x	9.5x	9.33x
EV / EBIT	5.81x	9.69x	11.8x	6.11x	6.26x	9.53x	9.28x	8.99x
EV / FCF	10.3x	-7.47x	-2.37x	32.9x	10.6x	15x	14.4x	13.7x
FCF Yield	9.75%	-13.4%	-42.2%	3.04%	9.42%	6.67%	6.96%	7.31%
Dividend per Share ²	3.73	2.49	2.79	3.2	3.44	3.68	3.952	4.223
Rate of return	10.5%	5.23%	7.31%	8.95%	8.18%	5.84%	6.28%	6.71%
EPS ²	5.87	10.41	5.09	4.04	5.58	5.308	7.529	7.891
Distribution rate	63.5%	23.9%	54.8%	79.2%	61.6%	69.3%	52.5%	53.5%
Net sales ¹	13,822	14,312	13,641	13,187	13,978	13,950	14,448	14,990
EBITDA ¹	2,046	-	-	2,680	-	2,655	2,679	2,716
EBIT ¹	1,889	2,036	1,667	2,528	2,574	2,708	2,742	2,817
Net income ¹	1,904	3,278	1,562	1,172	1,583	1,483	1,876	1,905
Net Debt ¹	-763	5,020	8,476	5,660	4,600	9,172	8,811	8,696
Reference price ²	35.53	47.61	38.16	35.75	42.07	62.96	62.96	62.96
Nbr of stocks (in thousands)	330,278	308,945	295,000	273,862	273,943	264,362	-	-
Announcement Date	18/02/21	17/02/22	16/02/23	29/02/24	20/02/25	-	-	-

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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
NN GROUP N.V.	11.69x	1.83x	9.63x	5.93%	19.41B
CHINA LIFE INSURANCE COMPANY LIMITED	5.22x	1.61x	-	3.32%	153B
AIA GROUP LIMITED	15.89x	-	-	2.41%	106B
LIFE INSURANCE CORPORATION OF INDIA	10.4x	0.53x	12.85x	1.25%	61.73B
FUBON FINANCIAL HOLDING CO., LTD.	11.95x	-	-	3.69%	41.27B
JAPAN POST HOLDINGS CO., LTD.	12.56x	10.39x	121.67x	3.25%	28.7B
SBI LIFE INSURANCE COMPANY LIMITED	71.13x	1.53x	-	0.18%	22.36B
HDFC LIFE INSURANCE COMPANY LIMITED	80.61x	-	-	0.33%	18.27B
T&D HOLDINGS, INC.	13.51x	-	-	3.65%	11.01B
IA FINANCIAL CORPORATION INC.	13.26x	-	-	2.32%	10.94B
Average	24.62x	3.18x	48.05x	2.63%	47.35B
Weighted average by Cap.	15.99x	2.27x	40.71x	2.7%