|
Market Closed -
Börse Stuttgart
20:46:15 04/09/2026 BST
|
5-day change | 1st Jan Change | ||
| 233.20 EUR | -0.09% |
|
-4.11% | +3.28% |
| 09-04 | French and Benelux stocks-Factors to watch | RE |
| 09-04 | Bharat Forge Unit Signs Defense Pacts With Thales, FN Herstal | MT |
Company Valuation: Thales
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 15,929 | 25,259 | 27,925 | 28,476 | 47,195 | 47,996 | - | - |
| Change | - | 58.57% | 10.55% | 1.97% | 65.74% | 1.7% | - | - |
| Enterprise Value (EV) 1 | 16,724 | 25,295 | 31,925 | 31,520 | 48,813 | 48,179 | 47,953 | 44,688 |
| Change | - | 51.25% | 26.21% | -1.27% | 54.86% | -1.3% | -0.47% | -6.81% |
| P/E | 14.6x | 22.6x | 27.3x | 20.1x | 28.2x | 27.6x | 20.8x | 18.2x |
| PBR | 2.46x | 3.49x | 4.05x | 3.79x | 5.93x | 5.49x | 4.79x | 4.18x |
| PEG | - | 6.81x | -3.8x | 0.5x | 1.5x | 6.84x | 0.6x | 1.3x |
| Capitalization / Revenue | 0.98x | 1.44x | 1.52x | 1.38x | 2.13x | 2.01x | 1.85x | 1.71x |
| EV / Revenue | 1.03x | 1.44x | 1.73x | 1.53x | 2.21x | 2.02x | 1.85x | 1.59x |
| EV / EBITDA | 7.12x | 10.5x | 12.4x | 10.9x | 12.8x | 12.5x | 11.2x | 9.53x |
| EV / EBIT | 10.1x | 13.1x | 15x | 13x | 17.8x | 16x | 14x | 11.8x |
| EV / FCF | 7.41x | 10.2x | 15.8x | 15.6x | 18.9x | 20.3x | 18.7x | 15.4x |
| FCF Yield | 13.5% | 9.85% | 6.35% | 6.43% | 5.28% | 4.92% | 5.36% | 6.49% |
| Dividend per Share 2 | 2.56 | 2.94 | 3.4 | 3.7 | 3.9 | 4.265 | 4.939 | 5.576 |
| Rate of return | 3.42% | 2.46% | 2.54% | 2.67% | 1.7% | 1.83% | 2.11% | 2.39% |
| EPS 2 | 5.12 | 5.29 | 4.91 | 6.89 | 8.15 | 8.479 | 11.25 | 12.84 |
| Distribution rate | 50% | 55.6% | 69.2% | 53.7% | 47.9% | 50.3% | 43.9% | 43.4% |
| Net sales 1 | 16,192 | 17,569 | 18,428 | 20,577 | 22,136 | 23,831 | 25,919 | 28,120 |
| EBITDA 1 | 2,348 | 2,405 | 2,582 | 2,898 | 3,827 | 3,857 | 4,282 | 4,690 |
| EBIT 1 | 1,649 | 1,935 | 2,132 | 2,419 | 2,740 | 3,006 | 3,417 | 3,789 |
| Net income 1 | 1,089 | 1,121 | 1,023 | 1,420 | 1,675 | 1,713 | 2,220 | 2,514 |
| Net Debt 1 | 795 | 35.2 | 4,000 | 3,044 | 1,618 | 183.7 | -42.78 | -3,308 |
| Reference price 2 | 74.80 | 119.30 | 133.95 | 138.65 | 229.80 | 233.60 | 233.60 | 233.60 |
| Nbr of stocks (in thousands) | 212,957 | 211,730 | 208,476 | 205,380 | 205,373 | 205,461 | - | - |
| Announcement Date | 03/03/22 | 08/03/23 | 05/03/24 | 04/03/25 | 03/03/26 | - | - | - |
1EUR in Million2EUR
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 27.55x | 2.02x | 12.49x | 1.83% | 55.78B | |
| 53.79x | 3.54x | 19.22x | 0.88% | 10.7B | |
| 556.72x | 9.46x | 120.92x | - | 10.15B | |
| -31.6x | 14.29x | 726.26x | -.--% | 6.59B | |
| 62.92x | 2.4x | 22.48x | 0.41% | 4.45B | |
| 26.35x | 4.82x | 21.76x | 1.72% | 3.37B | |
| 65.43x | 29.81x | -166.03x | -.--% | 1.26B | |
| 51.09x | - | - | - | 595M | |
| Average | 101.53x | 9.48x | 108.16x | 0.8% | 11.61B | |
| Weighted average by Cap. | 86.50x | 4.39x | 74.57x | 1.45% |
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
- HO Stock
- CSF Stock
- Valuation Thales
Select your edition
All financial news and data tailored to specific country editions
