Valuation NN Group N.V.

Equities

Real-time Euronext Amsterdam Other stock markets 16:08:46 08/05/2026 BST			5-day change	1st Jan Change
74.80 ^EUR	-1.01%		+1.52%	+13.72%

02-18	Dutch insurer ASR beats 2025 forecasts, signals potential M&A spending	RE
02-18	AlphaValue/Baader Europe Lifts NN Group Estimates After 'Strong' FY25 Results	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	14,709	11,257	9,791	11,525	17,379	19,811	-	-
Change	-	-23.47%	-13.03%	17.71%	50.8%	13.99%	-	-
Enterprise Value (EV) ¹	19,729	19,733	15,451	16,125	17,379	30,498	30,406	30,300
Change	-	0.02%	-21.7%	4.36%	7.78%	75.49%	-0.3%	-0.35%
P/E ratio	4.57x	7.5x	8.85x	7.54x	15.8x	9.4x	8.98x	8.67x
PBR	0.42x	0.6x	0.47x	0.52x	-	0.95x	0.91x	0.86x
PEG	-	-0.1x	-0.4x	0.2x	-0.6x	0.1x	1.91x	2.45x
Capitalization / Revenue	1.03x	0.83x	0.74x	0.82x	1.31x	1.43x	1.38x	1.32x
EV / Revenue	1.38x	1.45x	1.17x	1.15x	1.31x	2.21x	2.11x	2.02x
EV / EBITDA	-	-	5.77x	-	-	10.5x	10.5x	10.5x
EV / EBIT	9.69x	11.8x	6.11x	6.26x	5.79x	10.3x	10.2x	9.7x
EV / FCF	-7.47x	-2.37x	32.9x	10.6x	-	17.3x	16x	15x
FCF Yield	-13.4%	-42.2%	3.04%	9.42%	-	5.79%	6.27%	6.67%
Dividend per Share ²	2.49	2.79	3.2	3.44	-	4.138	4.402	4.79
Rate of return	5.23%	7.31%	8.95%	8.18%	-	5.48%	5.83%	6.34%
EPS ²	10.41	5.09	4.04	5.58	4.17	8.039	8.417	8.714
Distribution rate	23.9%	54.8%	79.2%	61.6%	-	51.5%	52.3%	55%
Net sales ¹	14,312	13,641	13,187	13,978	13,256	13,816	14,376	14,984
EBITDA ¹	-	-	2,680	-	-	2,893	2,889	2,888
EBIT ¹	2,036	1,667	2,528	2,574	3,002	2,962	2,987	3,122
Net income ¹	3,278	1,562	1,172	1,583	1,188	2,056	2,115	2,160
Net Debt ¹	5,020	8,476	5,660	4,600	-	10,687	10,595	10,488
Reference price ²	47.61	38.16	35.75	42.07	65.74	75.56	75.56	75.56
Nbr of stocks (in thousands)	308,945	295,000	273,862	273,943	264,362	262,192	-	-
Announcement Date	17/02/22	16/02/23	29/02/24	20/02/25	12/02/26	-	-	-

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.($)
NN GROUP N.V.	9.4x	2.21x	10.54x	5.48%	23.32B
CHINA LIFE INSURANCE COMPANY LIMITED	6.67x	2.68x	-	3.23%	144B
AIA GROUP LIMITED	15.7x	-	-	2.38%	119B
LIFE INSURANCE CORPORATION OF INDIA	10.06x	0.48x	11.91x	1.48%	54.43B
FUBON FINANCIAL HOLDING CO., LTD.	11.01x	-	-	4.07%	42.17B
JAPAN POST HOLDINGS CO., LTD.	15.48x	10.36x	98.48x	2.68%	31.42B
SBI LIFE INSURANCE COMPANY LIMITED	70.59x	1.45x	-	0.17%	19.93B
HDFC LIFE INSURANCE COMPANY LIMITED	68.53x	1.25x	-	0.35%	14.32B
KGI FINANCIAL HOLDING CO., LTD.	9.47x	-	-	5.14%	12.14B
T&D HOLDINGS, INC.	14.93x	0.76x	-	3.25%	12.08B
Average	23.19x	2.74x	40.31x	2.82%	47.26B
Weighted average by Cap.	15.29x	2.82x	36.53x	2.8%