Valuation ENGIE Berne S.E.

Stocks

Delayed Berne S.E. Other stock markets			5-day change	1st Jan Change
- ^CHF	-.--%		-.--%	-

02:56pm	Engie Brasil details Jirau stake deal, to be funded by $1.13 billion capital increase	RE
06-15	Belgian nuclear power reactor outages	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	31,453	32,431	38,534	37,072	54,363	65,419	-	-
Change	-	3.11%	18.82%	-3.79%	46.64%	20.34%	-	-
Enterprise Value (EV) ¹	56,116	56,485	68,027	70,295	93,265	120,423	121,728	124,359
Change	-	0.66%	20.43%	3.34%	32.68%	29.12%	1.08%	2.16%
P/E	8.91x	167x	18.3x	9.28x	14.8x	14.2x	13.4x	12.7x
PBR	0.85x	0.95x	1.08x	0.9x	1.33x	1.81x	1.76x	1.7x
PEG	-	-1.8x	0x	0.1x	-1.74x	0.6x	2.2x	2.24x
Capitalization / Revenue	0.54x	0.35x	0.47x	0.5x	0.76x	0.85x	0.8x	0.77x
EV / Revenue	0.97x	0.6x	0.82x	0.95x	1.3x	1.57x	1.49x	1.46x
EV / EBITDA	5.31x	4.12x	4.53x	4.51x	6.34x	8.04x	7.48x	7.32x
EV / EBIT	8.62x	6.24x	6.75x	6.8x	9.85x	12.5x	11.6x	11.4x
EV / FCF	42.4x	25.6x	11.8x	18.7x	-10.7x	-18.5x	24.2x	33.6x
FCF Yield	2.36%	3.91%	8.51%	5.35%	-9.37%	-5.4%	4.14%	2.98%
Dividend per Share ²	0.85	1.4	1.43	1.48	1.35	1.39	1.449	1.524
Rate of return	6.53%	10.5%	8.98%	9.67%	6.02%	5.17%	5.38%	5.67%
EPS ²	1.46	0.08	0.87	1.65	1.51	1.888	2.003	2.117
Distribution rate	58.2%	1,750%	164%	89.7%	89.4%	73.6%	72.3%	72%
Net sales ¹	57,866	93,865	82,565	73,812	71,944	76,944	81,838	85,382
EBITDA ¹	10,563	13,713	15,017	15,600	14,700	14,982	16,284	16,979
EBIT ¹	6,513	9,045	10,084	10,341	9,471	9,622	10,465	10,882
Net income ¹	3,661	216	2,208	4,106	3,827	4,745	5,013	5,469
Net Debt ¹	24,663	24,054	29,493	33,223	38,902	55,004	56,309	58,940
Reference price ²	13.01	13.39	15.92	15.31	22.41	26.90	26.90	26.90
Nbr of stocks (in thousands)	2,416,820	2,422,402	2,420,755	2,421,450	2,425,841	2,431,938	-	-
Announcement Date	15/02/22	21/02/23	22/02/24	27/02/25	25/02/26	-	-	-

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.($)
NATIONAL GRID PLC	13.68x	5.57x	12.19x	4.05%	81.74B
ABU DHABI NATIONAL ENERGY COMPANY	34x	6.25x	16.98x	1.67%	80.81B
SEMPRA	17.91x	6.96x	14.6x	2.89%	59.99B
EON SE	16.66x	1.16x	9.6x	3.24%	55.3B
RWE AG	21.64x	2.48x	9.1x	2.38%	45.09B
ACWA POWER COMPANY	66.26x	22.17x	38.51x	0.28%	40.94B
PUBLIC SERVICE ENTERPRISE GROUP, INC.	18.6x	5.25x	13.28x	3.31%	40.3B
DUBAI ELECTRICITY AND WATER AUTHORITY	17.35x	5.02x	9.77x	4.55%	37.43B
AMEREN CORPORATION	20.57x	5.65x	13.01x	2.72%	30.58B
Average	25.19x	6.72x	15.23x	2.79%	52.46B
Weighted average by Cap.	24.52x	6.43x	14.96x	2.8%