Company Valuation: Gimv NV

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027
Market Cap 1 1,420 1,173 1,235 1,147 1,644 1,741 -
Change - -17.41% 5.33% -7.13% 43.29% 5.92% -
Enterprise Value (EV) 1 1,420 1,173 1,235 1,147 1,644 1,921 1,996
Change - -17.41% 5.33% -7.13% 43.29% 16.86% 3.93%
P/E 6.7x 6.68x - - - - -
PBR - - - - - 0.8x 0.72x
PEG - -0.4x - - - - -
Capitalization / Revenue - - - - - - -
EV / Revenue - - - - - - -
EV / EBITDA - - - - - - -
EV / EBIT - - - - - - -
EV / FCF - - - - - - -
FCF Yield - - - - - - -
Dividend per Share 2 2.5 - 2.6 2.6 2.6 2.6 2.6
Rate of return 4.69% - 5.87% 6.48% 5.82% 5.5% 5.5%
EPS 2 7.96 6.59 - - - - -
Distribution rate 31.4% - - - - - -
Net sales - - - - - - -
EBITDA - - - - - - -
EBIT - - - - - - -
Net income 205.7 174.3 - - - - -
Net Debt 1 - - - - - 179.9 255.3
Reference price 2 53.30 44.00 44.30 40.10 44.65 47.30 47.30
Nbr of stocks (in thousands) 26,637 26,650 27,880 28,605 36,811 36,804 -
Announcement Date 20/05/21 17/05/22 - - - - -
1EUR in Million2EUR
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 1.98B
19.49x6.83x13.02x4.4% 94.73B
25.64x - - 0.82% 86.77B
20.52x5.84x16.24x4.53% 27.75B
11.24x4.6x9x5.49% 20.96B
16.39x1.78x6.4x4.06% 16.78B
12.93x - - 3.56% 14.26B
14.56x9.4x - 10.04% 13.79B
31.51x18.46x25.78x - 11.29B
Average 19.03x 7.82x 14.09x 4.7% 32.03B
Weighted average by Cap. 20.58x 6.87x 13.24x 3.58%

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