Valuation Eni LIQUIDNET SYSTEMS

Stocks

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

06-12	MIB Surges Past 51,000 Level; Oil Stocks Lag Behind	AN
06-12	European Markets Surge; MIB Hits Record Highs	AN

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	43,240	44,706	49,449	40,411	48,951	68,273	-	-
Change	-	3.39%	10.61%	-18.28%	21.13%	39.47%	-	-
Enterprise Value (EV) ¹	61,816	56,678	65,684	59,039	64,037	80,632	79,415	78,177
Change	-	-8.31%	15.89%	-10.12%	8.47%	25.91%	-1.51%	-1.56%
P/E Ratio	7.23x	3.38x	11x	16.6x	20.7x	9.14x	10.1x	10x
PBR	0.98x	0.85x	0.95x	0.78x	1.02x	1.36x	1.29x	1.21x
PEG	-	0x	-0.2x	-0.4x	-16.35x	0x	-1.02x	7.31x
Capitalization / Revenue	0.56x	0.34x	0.53x	0.46x	0.6x	0.64x	0.71x	0.73x
EV / Revenue	0.81x	0.43x	0.7x	0.66x	0.78x	0.75x	0.83x	0.83x
EV / EBITDA	3.7x	2.29x	3.09x	3.26x	4.08x	3.86x	4.2x	4.1x
EV / EBIT	6.39x	2.78x	4.76x	5.71x	7.67x	6.11x	7.15x	7.09x
EV / FCF	8.12x	6.03x	11.1x	12.8x	13.7x	9.64x	10.7x	10.3x
FCF Yield	12.3%	16.6%	8.99%	7.8%	7.31%	10.4%	9.31%	9.72%
Dividend per Share ²	0.86	0.88	0.94	1	1.05	1.096	1.142	1.188
Rate of return	7.04%	6.62%	6.12%	7.64%	6.51%	4.72%	4.92%	5.12%
EPS ²	1.69	3.93	1.4	0.79	0.78	2.54	2.289	2.32
Distribution rate	50.9%	22.4%	67.1%	127%	135%	43.1%	49.9%	51.2%
Net sales ¹	76,570	132,237	93,717	88,797	82,151	106,963	95,649	93,996
EBITDA ¹	16,729	24,740	21,284	18,091	15,693	20,878	18,927	19,080
EBIT ¹	9,667	20,391	13,805	10,348	8,344	13,195	11,102	11,022
Net income ¹	6,128	13,810	4,747	2,641	2,608	7,335	6,262	6,150
Net Debt ¹	18,576	11,972	16,235	18,628	15,086	12,359	11,142	9,903
Reference price ²	12.22	13.29	15.35	13.09	16.14	23.22	23.22	23.22
Nbr of stocks (in thousands)	3,538,443	3,364,864	3,221,837	3,087,185	3,032,919	2,940,278	-	-
Announcement Date	18/02/22	23/02/23	16/02/24	27/02/25	26/02/26	-	-	-

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.($)
ARAMCO	13.46x	3.34x	6.46x	5.13%	1,752B
CHEVRON CORPORATION	12.35x	1.69x	5.74x	3.81%	370B
PETROCHINA COMPANY LIMITED	8.41x	0.59x	3.88x	6.24%	276B
SHELL PLC	8.11x	0.86x	3.92x	3.6%	241B
TOTALENERGIES SE	7.51x	1.07x	4.12x	4.63%	197B
CNOOC LIMITED	6.01x	1.73x	2.77x	7.55%	156B
PETROBRAS	3.24x	1.52x	2.92x	12.6%	112B
EQUINOR ASA	7.45x	0.8x	1.87x	4.3%	91.48B
Average	8.32x	1.45x	3.96x	5.98%	399.49B
Weighted average by Cap.	11.23x	2.37x	5.38x	5.28%