Valuation Azelis Group N.V. Börse Stuttgart
Stocks
2R7
BE0974400328
Diversified Industrial Goods Wholesale
|
Market Closed -
Börse Stuttgart
23:56:29 29/09/2026 +04
|
5-day change | 1st Jan Change | ||
| 12.02 EUR | +0.75% |
|
-0.91% | +28.97% |
| 07-30 | Azelis Group NV Reports Earnings Results for the Half Year Ended June 30, 2026 | CI |
| 07-30 | Azelis Group NV, H1 2026 Earnings Call, Jul 30, 2026 |
Company Valuation: Azelis Group N.V.
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 5,899 | 6,202 | 5,184 | 4,440 | 2,276 | 2,927 | - | - |
| Change | - | 5.13% | -16.41% | -14.36% | -48.73% | 28.59% | - | - |
| Enterprise Value (EV) 1 | 6,770 | 7,369 | 6,475 | 5,980 | 3,887 | 4,411 | 4,303 | 4,184 |
| Change | - | 8.85% | -12.13% | -7.65% | -35% | 13.47% | -2.44% | -2.77% |
| P/E | 87x | 29.1x | 30x | 25.7x | 20.3x | 17.8x | 16.3x | 15.3x |
| PBR | 2.65x | 2.6x | 2.06x | 1.61x | 0.84x | 1.04x | 0.99x | 0.95x |
| PEG | - | 0x | -1.6x | - | -0.5x | 0.4x | 1.81x | 2.25x |
| Capitalization / Revenue | 2.08x | 1.5x | 1.24x | 1.05x | 0.55x | 0.69x | 0.67x | 0.64x |
| EV / Revenue | 2.39x | 1.79x | 1.55x | 1.42x | 0.95x | 1.04x | 0.98x | 0.91x |
| EV / EBITDA | 23.5x | 15.2x | 12.9x | 11.7x | 7.9x | 9.1x | 8.67x | 8.06x |
| EV / EBIT | 32.6x | 19x | 16.7x | 15.5x | 12.4x | 12.4x | 11.8x | 11.1x |
| EV / FCF | 94.5x | 21x | 12.7x | 17.5x | 8.79x | 20.7x | 17.7x | 15.5x |
| FCF Yield | 1.06% | 4.75% | 7.87% | 5.72% | 11.4% | 4.83% | 5.66% | 6.46% |
| Dividend per Share 2 | 0.03 | 0.29 | 0.22 | 0.23 | 0.226 | 0.2235 | 0.2434 | 0.2655 |
| Rate of return | 0.12% | 1.09% | 0.99% | 1.21% | 2.42% | 1.86% | 2.02% | 2.21% |
| EPS 2 | 0.29 | 0.91 | 0.74 | 0.74 | 0.46 | 0.6771 | 0.7379 | 0.7881 |
| Distribution rate | 10.3% | 31.9% | 29.7% | 31.1% | 49.1% | 33% | 33% | 33.7% |
| Net sales 1 | 2,836 | 4,125 | 4,176 | 4,214 | 4,111 | 4,229 | 4,380 | 4,584 |
| EBITDA 1 | 287.8 | 484.7 | 500.6 | 512.2 | 492 | 484.6 | 496.2 | 519 |
| EBIT 1 | 207.8 | 388.4 | 386.9 | 385.9 | 313.3 | 354.5 | 363.9 | 378.6 |
| Net income 1 | 67.76 | 213.2 | 177.7 | 180.7 | 111.2 | 167.7 | 183.3 | 194.1 |
| Net Debt 1 | 871.1 | 1,168 | 1,291 | 1,540 | 1,611 | 1,483 | 1,376 | 1,257 |
| Reference price 2 | 25.22 | 26.52 | 22.18 | 19.00 | 9.35 | 12.03 | 12.03 | 12.03 |
| Nbr of stocks (in thousands) | 233,846 | 233,846 | 233,723 | 233,670 | 243,450 | 243,316 | - | - |
| Announcement Date | 15/03/22 | 02/03/23 | 07/03/24 | 20/02/25 | 19/02/26 | - | - | - |
1EUR in Million2EUR
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 14.69x | 0.99x | 15.55x | 2.58% | 112B | |
| 15.77x | 1.21x | 15.07x | 2.01% | 97.73B | |
| 14.07x | 1.26x | 19.54x | 2.78% | 90.43B | |
| 12.71x | 1.51x | 16.41x | 2.32% | 53.83B | |
| 12.76x | 1.17x | 19.27x | 2.48% | 50.01B | |
| 15.94x | 0.64x | 9.78x | 1.75% | 44.02B | |
| 20.88x | 1.16x | 10.69x | 0.91% | 40.61B | |
| 58.29x | 3.23x | 21.08x | 0.04% | 39.87B | |
| 18.18x | 0.9x | 9.22x | 2.96% | 11.3B | |
| Average | 20.37x | 1.34x | 15.18x | 1.98% | 59.99B | |
| Weighted average by Cap. | 18.27x | 1.29x | 16.00x | 2.1% |
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
- AZE Stock
- 2R7 Stock
- Valuation Azelis Group N.V.
Select your edition
All financial news and data tailored to specific country editions
