|
Market Closed -
Euronext Bruxelles
16:55:00 26/08/2026 BST
|
5-day change | 1st Jan Change | ||
| 21.65 EUR | +4.09% |
|
+4.59% | -17.37% |
| 07-01 | Catalyst Dearth Caps Wall Street Pre-Bell; Asia Up, Europe Off | MT |
| 07-01 | Tessenderlo Group: EPS upgrade (2026: -3.2%, 2027: +25.6%) |  |
Company Valuation: Tessenderlo Group nv
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 1,439 | 1,438 | 1,787 | 1,156 | 1,552 | 1,277 | - | - |
| Change | - | -0.07% | 24.22% | -35.31% | 34.28% | -17.7% | - | - |
| Enterprise Value (EV) 1 | 1,514 | 1,498 | 1,787 | 1,231 | 1,511 | 1,178 | 1,144 | 1,132 |
| Change | - | -1.08% | 19.29% | -31.11% | 22.74% | -21.99% | -2.87% | -1.07% |
| P/E | 7.65x | 6.34x | 16.2x | 27x | -19.6x | 18.3x | 14.3x | 13.2x |
| PBR | 1.27x | 1.03x | - | 0.61x | 0.94x | 0.71x | 0.69x | 0.72x |
| PEG | - | 0.3x | -0.2x | -0.5x | 0x | -0x | 0.5x | 1.52x |
| Capitalization / Revenue | 0.69x | 0.56x | 0.61x | 0.44x | 0.56x | 0.45x | 0.43x | 0.42x |
| EV / Revenue | 0.73x | 0.58x | 0.61x | 0.46x | 0.55x | 0.41x | 0.38x | 0.37x |
| EV / EBITDA | 4.27x | 3.44x | 5.61x | 4.63x | 5.24x | 3.92x | 3.46x | 3.11x |
| EV / EBIT | 6.77x | 4.99x | 14.9x | 19.3x | 19.4x | 12.7x | 9.15x | 7.83x |
| EV / FCF | - | - | 20.6x | 8.06x | 16.8x | 12.4x | 10.8x | 9.5x |
| FCF Yield | - | - | 4.85% | 12.4% | 5.96% | 8.04% | 9.26% | 10.5% |
| Dividend per Share 2 | - | 0.75 | - | 0.75 | 0.75 | 0.765 | 0.79 | 0.85 |
| Rate of return | - | 2.25% | - | 3.97% | 2.86% | 3.53% | 3.65% | 3.93% |
| EPS 2 | 4.36 | 5.26 | 1.74 | 0.7 | -1.34 | 1.181 | 1.512 | 1.643 |
| Distribution rate | - | 14.3% | - | 107% | -56% | 64.8% | 52.2% | 51.7% |
| Net sales 1 | 2,082 | 2,588 | 2,928 | 2,648 | 2,763 | 2,849 | 2,973 | 3,027 |
| EBITDA 1 | 354.2 | 434.8 | 318.7 | 265.6 | 288.1 | 300.6 | 331 | 363.8 |
| EBIT 1 | 223.8 | 300.1 | 120.1 | 63.8 | 77.9 | 92.73 | 125 | 144.6 |
| Net income 1 | - | - | 109.5 | 42.8 | -81.1 | 54.82 | 70.7 | 96.98 |
| Net Debt 1 | 74.8 | 59.5 | - | 75 | -41.3 | -98.9 | -132.8 | -145 |
| Reference price 2 | 33.35 | 33.35 | 28.25 | 18.90 | 26.20 | 21.65 | 21.65 | 21.65 |
| Nbr of stocks (in thousands) | 43,155 | 43,123 | 63,241 | 61,147 | 59,230 | 58,993 | - | - |
| Announcement Date | 24/03/22 | 23/03/23 | 27/03/24 | 26/03/25 | 26/03/26 | - | - | - |
1EUR in Million2EUR
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 16.38x | 0.4x | 3.75x | 3.68% | 1.43B | |
| 19.76x | 3.53x | 9.97x | 2.01% | 70.11B | |
| 13.1x | 0.93x | 7.75x | 4.41% | 51.92B | |
| 58.84x | 9.45x | 40.23x | 0.93% | 17.63B | |
| 13.24x | 0.87x | 6.17x | 2.76% | 13.81B | |
| 15.72x | 0.72x | 7.77x | 3.12% | 10.23B | |
| 13.1x | 0.73x | 4.99x | 2.82% | 9.69B | |
| 37.25x | 1.7x | 8.98x | 2.06% | 9.45B | |
| 31.96x | 4.36x | 18.68x | 0.36% | 7.98B | |
| 5.27x | 0.68x | 3.2x | -.--% | 7.34B | |
| Average | 22.46x | 2.34x | 11.15x | 2.21% | 19.96B | |
| Weighted average by Cap. | 21.26x | 2.73x | 11.45x | 2.56% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- TESB Stock
- Valuation Tessenderlo Group nv
Select your edition
All financial news and data tailored to specific country editions
