|
Real-time
Euronext Paris
13:01:50 30/10/2026 +04
|
5-day change | 1st Jan Change | ||
| 180.12 EUR | +1.54% |
|
+3.09% | +23.60% |
| 12:26pm | Air Liquide : Berenberg reiterates its Buy rating | ZD |
| 11:40am | Air Liquide : JP Morgan sticks Neutral | ZD |
Company Valuation: Air Liquide
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 72,468 | 69,140 | 92,004 | 90,397 | 92,556 | 112,897 | - | - |
| Change | - | -4.59% | 33.07% | -1.75% | 2.39% | 21.98% | - | - |
| Enterprise Value (EV) 1 | 82,916 | 79,401 | 101,225 | 99,556 | 100,972 | 124,924 | 125,986 | 126,979 |
| Change | - | -4.24% | 27.49% | -1.65% | 1.42% | 23.72% | 0.85% | 0.79% |
| P/E | 28.1x | 25.1x | 29.9x | 27.3x | 26.3x | 28.7x | 25.6x | 22.9x |
| PBR | 3.92x | 2.92x | 3.79x | 3.36x | 3.53x | 4.01x | 3.89x | 3.73x |
| PEG | - | 3.82x | 2.5x | 3.89x | 4.19x | 2.5x | 2.1x | 1.9x |
| Capitalization / Revenue | 3.11x | 2.31x | 3.33x | 3.34x | 3.44x | 4x | 3.81x | 3.64x |
| EV / Revenue | 3.55x | 2.65x | 3.67x | 3.68x | 3.75x | 4.42x | 4.26x | 4.09x |
| EV / EBITDA | 13.1x | 10.8x | 13.4x | 12.6x | 12.4x | 14.3x | 13.3x | 12.4x |
| EV / EBIT | 19.9x | 16.3x | 20x | 18.5x | 18.1x | 20.5x | 18.8x | 17.4x |
| EV / FCF | 31.2x | 31.3x | 35.3x | 35.6x | 37.7x | 48.1x | 38.2x | 34.1x |
| FCF Yield | 3.2% | 3.2% | 2.83% | 2.81% | 2.65% | 2.08% | 2.62% | 2.93% |
| Dividend per Share 2 | 2.179 | 2.438 | 2.645 | 3 | 3.364 | 3.644 | 3.972 | 4.288 |
| Rate of return | 1.89% | 2.23% | 1.82% | 2.1% | 2.31% | 2.05% | 2.24% | 2.42% |
| EPS 2 | 4.095 | 4.364 | 4.876 | 5.218 | 5.545 | 6.171 | 6.942 | 7.762 |
| Distribution rate | 53.2% | 55.9% | 54.2% | 57.5% | 60.7% | 59.1% | 57.2% | 55.2% |
| Net sales 1 | 23,335 | 29,934 | 27,608 | 27,058 | 26,940 | 28,232 | 29,606 | 31,056 |
| EBITDA 1 | 6,333 | 7,328 | 7,550 | 7,896 | 8,145 | 8,760 | 9,504 | 10,258 |
| EBIT 1 | 4,160 | 4,862 | 5,068 | 5,391 | 5,582 | 6,080 | 6,686 | 7,308 |
| Net income 1 | 2,572 | 2,759 | 3,078 | 3,306 | 3,518 | 3,940 | 4,389 | 4,853 |
| Net Debt 1 | 10,448 | 10,261 | 9,221 | 9,159 | 8,416 | 12,027 | 13,088 | 14,082 |
| Reference price 2 | 115.19 | 109.42 | 145.55 | 142.65 | 145.69 | 177.38 | 177.38 | 177.38 |
| Nbr of stocks (in thousands) | 629,109 | 631,864 | 632,098 | 633,679 | 635,292 | 636,471 | - | - |
| Announcement Date | 16/02/22 | 16/02/23 | 20/02/24 | 21/02/25 | 20/02/26 | - | - | - |
1EUR in Million2EUR
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 28.74x | 4.42x | 14.26x | 2.05% | 126B | |
| 30.59x | 6.97x | 17.89x | 1.27% | 232B | |
| 20.16x | 7.18x | 31.88x | 3.67% | 75.92B | |
| 29.64x | 3.58x | 18.53x | 0.98% | 79.28B | |
| 92.56x | 6.79x | 15.81x | 2.32% | 69.42B | |
| 88.37x | 1.31x | 9.14x | 5.88% | 37.63B | |
| 10.96x | 1.08x | 5.87x | 2.83% | 33.17B | |
| 16.3x | 1.88x | 10.91x | 2.43% | 26.51B | |
| 17.16x | 0.86x | 5.98x | 4.15% | 24.43B | |
| 8.59x | 2.81x | 6.43x | 5.21% | 24.25B | |
| Average | 34.31x | 3.69x | 13.67x | 3.08% | 72.86B | |
| Weighted average by Cap. | 35.37x | 5.08x | 16.56x | 2.3% |
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
- AI Stock
- Valuation Air Liquide
Select your edition
All financial news and data tailored to specific country editions
