Valuation Carrefour LIQUIDNET SYSTEMS

Stocks

Delayed LIQUIDNET SYSTEMS Other stock markets			5-day change	1st Jan Change
- ^EUR	-.--%		-.--%	-

07-10	Carmila to Buy French Shopping Center for EUR45 Million	MT
07-09	Memecoins: When Internet Jokes Hit the Big Time

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	12,343	12,040	11,582	9,105	10,050	11,579	-	-
Change	-	-2.46%	-3.81%	-21.39%	10.38%	15.21%	-	-
Enterprise Value (EV) ¹	19,538	20,911	19,681	18,428	19,463	20,239	19,733	19,116
Change	-	7.03%	-5.88%	-6.37%	5.62%	3.99%	-2.5%	-3.13%
P/E	11.8x	8.69x	7.13x	13.6x	30.5x	10.1x	9.79x	9.29x
PBR	1.22x	1.04x	0.99x	0.82x	0.92x	1.04x	0.99x	0.94x
PEG	-	0.3x	0.2x	-0.2x	-0.6x	0x	3.17x	1.71x
Capitalization / Revenue	0.17x	0.15x	0.14x	0.11x	0.12x	0.14x	0.14x	0.14x
EV / Revenue	0.27x	0.26x	0.24x	0.22x	0.24x	0.25x	0.24x	0.22x
EV / EBITDA	4.29x	4.53x	4.32x	3.97x	4.32x	4.36x	4.15x	3.83x
EV / EBIT	8.6x	8.8x	8.69x	8.33x	9.02x	8.61x	7.91x	7.24x
EV / FCF	9.73x	8.95x	12.1x	12.6x	8.03x	13.3x	16.8x	18x
FCF Yield	10.3%	11.2%	8.24%	7.91%	12.5%	7.54%	5.96%	5.54%
Dividend per Share ²	0.52	0.56	0.87	0.92	0.97	1.034	1.065	1.11
Rate of return	3.23%	3.58%	5.25%	6.7%	6.82%	6.31%	6.49%	6.77%
EPS ²	1.362	1.8	2.324	1.013	0.4671	1.624	1.674	1.765
Distribution rate	38.2%	31.1%	37.4%	90.9%	208%	63.7%	63.6%	62.9%
Net sales ¹	72,958	81,385	83,270	85,445	82,102	82,155	83,422	85,247
EBITDA ¹	4,550	4,613	4,559	4,637	4,506	4,643	4,752	4,993
EBIT ¹	2,272	2,377	2,264	2,213	2,158	2,351	2,494	2,641
Net income ¹	1,072	1,348	1,659	723	319	1,149	1,178	1,211
Net Debt ¹	7,195	8,871	8,099	9,323	9,413	8,661	8,155	7,537
Reference price ²	16.10	15.64	16.56	13.73	14.23	16.40	16.40	16.40
Nbr of stocks (in thousands)	766,438	769,845	699,183	663,135	706,234	706,234	-	-
Announcement Date	16/02/22	14/02/23	20/02/24	19/02/25	17/02/26	-	-	-

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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
FOMENTO ECONÓMICO MEXICANO, S.A.B. DE C.V.	22.54x	0.95x	6.43x	5.56%	40.72B
CASEY'S GENERAL STORES, INC.	39.81x	1.62x	20.34x	0.3%	31.35B
SEVEN & I HOLDINGS CO., LTD.	16.61x	0.62x	7.14x	3%	28.47B
AVENUE SUPERMARTS LIMITED	83.83x	3.72x	49.25x	-.--%	26.59B
COLES GROUP LIMITED	27.54x	0.88x	9.44x	3.38%	21.4B
JERÓNIMO MARTINS, SGPS, S.A.	15.19x	0.36x	5.28x	4.1%	11.82B
SM INVESTMENTS CORPORATION	7.7x	1.71x	5.52x	2.55%	11.62B
J SAINSBURY PLC	16.89x	0.4x	6.09x	4.23%	10.34B
SHOPRITE HOLDINGS LTD	19.21x	0.73x	8.05x	2.99%	9.35B
Average	27.70x	1.22x	13.06x	2.9%	21.3B
Weighted average by Cap.	31.72x	1.36x	15.02x	2.84%