|
Market Closed -
Other stock markets
|
After hours 23:27:58 | |||
| 10.90 EUR | -4.80% |
|
10.85 | -0.46% |
| 07-17 | Exmar to Sell Gas Carriers, Fully Pressurized Vessels | MT |
| 04-10 | HD Hyundai Heavy Industries Builds World's First Ammonia-Powered Vessel | CI |
Company Valuation: EXMAR NV
Data adjusted to current consolidation scope
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|
| Market Cap 1 | 192.5 | 279.5 | 484.4 | 480.7 | 682.7 | 930.8 |
| Change | - | 45.2% | 73.29% | -0.75% | 42.02% | 36.34% |
| Enterprise Value (EV) 1 | 504.6 | 631.4 | 181.3 | 569.1 | 724.6 | 1,029 |
| Change | - | 25.13% | -71.28% | 213.86% | 27.31% | 42.04% |
| P/E | 2.09x | 24.4x | 1.51x | 6.72x | 3.78x | 10.2x |
| PBR | 0.35x | 0.52x | 0.61x | 1x | 1.12x | 1.7x |
| PEG | - | -0.3x | 0x | -0.1x | 0x | -0.2x |
| Capitalization / Revenue | 0.67x | 1.89x | 3.11x | 0.99x | 1.96x | 3.75x |
| EV / Revenue | 1.77x | 4.26x | 1.17x | 1.17x | 2.08x | 4.15x |
| EV / EBITDA | 2.79x | 12.7x | 8.85x | 7.32x | 8.14x | 12.9x |
| EV / EBIT | 3.47x | 31.5x | -15.6x | 12.5x | 12.2x | 18.3x |
| EV / FCF | -21.9x | -11x | 1.71x | 7.48x | -16.3x | 16.9x |
| FCF Yield | -4.57% | -9.11% | 58.6% | 13.4% | -6.13% | 5.93% |
| Dividend per Share 2 | 0.367 | 0.091 | 2.084 | 5.306 | - | 0.5871 |
| Rate of return | 10.9% | 1.86% | 24.6% | 63.2% | - | 5.02% |
| EPS 2 | 1.606 | 0.2 | 5.597 | 1.25 | 3.14 | 1.146 |
| Distribution rate | 22.8% | 45.5% | 37.2% | 424% | - | 51.2% |
| Net sales 1 | 285.2 | 148.2 | 155.6 | 487.3 | 348.9 | 248.1 |
| EBITDA 1 | 180.8 | 49.71 | 20.5 | 77.78 | 89 | 79.54 |
| EBIT 1 | 145.5 | 20.01 | -11.64 | 45.65 | 59.26 | 56.34 |
| Net income 1 | 91.93 | 11.6 | 320.3 | 71.97 | 181 | 74.34 |
| Net Debt 1 | 312.1 | 351.8 | -303.1 | 88.38 | 41.82 | 98.33 |
| Reference price 2 | 3.36 | 4.88 | 8.46 | 8.40 | 11.86 | 11.71 |
| Nbr of stocks (in thousands) | 57,227 | 57,227 | 57,227 | 57,227 | 57,544 | 79,516 |
| Announcement Date | 15/04/21 | 14/04/22 | 13/04/23 | 18/04/24 | 17/04/25 | 16/04/26 |
1USD in Million2USD
Estimates
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | - | - | - | - | 1.04B | |
| 5.82x | 2.7x | 5.4x | 9.37% | 10.72B | |
| 4.65x | 4.52x | 4.9x | 18.63% | 8.12B | |
| 5.24x | 3.74x | 4.74x | 14.75% | 4.3B | |
| 5.62x | 1.96x | 3x | 2.43% | 3.5B | |
| 4.75x | 2.93x | 3.59x | 16.08% | 3.09B | |
| 4.99x | 4.43x | 5.12x | 17.56% | 2.8B | |
| 7.87x | - | - | 5.18% | 2.26B | |
| 4.85x | 4.55x | 5.33x | 18.36% | 2.16B | |
| 5.29x | 3.57x | 5.35x | 8.53% | 1.76B | |
| Average | 5.45x | 3.55x | 4.68x | 12.32% | 3.98B | |
| Weighted average by Cap. | 5.39x | 3.46x | 4.80x | 12.63% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
- Stock Market
- Stocks
- EXM Stock
- Valuation EXMAR NV
Select your edition
All financial news and data tailored to specific country editions
