Company Valuation: GL events

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 507.6 469.4 575.5 540.2 875.5 902.6 - -
Change - -7.52% 22.59% -6.13% 62.08% 3.09% - -
Enterprise Value (EV) 1 966 961.7 1,076 1,057 1,347 1,315 1,253 1,238
Change - -0.45% 11.89% -1.79% 27.45% -2.39% -4.71% -1.19%
P/E 34.1x 9.24x 9.76x 7.5x 10.9x 8.83x 8.17x 7.56x
PBR 1.57x 1.16x 1.31x 1.17x 1.83x 1.69x 1.46x 1.3x
PEG - 0x 0.7x 0.3x 1x 0.3x 1.01x 0.94x
Capitalization / Revenue 0.68x 0.36x 0.41x 0.33x 0.51x 0.47x 0.46x 0.44x
EV / Revenue 1.3x 0.73x 0.76x 0.65x 0.78x 0.69x 0.63x 0.6x
EV / EBITDA 8.03x 5.7x 4.16x 3.61x 4.26x 4.11x 3.72x 3.56x
EV / EBIT 13.3x 8.59x 7.35x 6.97x 7.65x 6.27x 5.62x 5.33x
EV / FCF 14.9x 6.36x 6.71x 12.4x 8.39x 9.41x 9.45x 8.04x
FCF Yield 6.72% 15.7% 14.9% 8.08% 11.9% 10.6% 10.6% 12.4%
Dividend per Share 2 - 0.35 0.7 0.9 - 1.06 1.184 1.242
Rate of return - 2.15% 3.57% 4.89% - 3.46% 3.86% 4.05%
EPS 2 0.51 1.76 2.01 2.454 2.73 3.47 3.752 4.054
Distribution rate - 19.9% 34.8% 36.7% - 30.5% 31.6% 30.6%
Net sales 1 741.2 1,310 1,419 1,635 1,717 1,910 1,980 2,049
EBITDA 1 120.3 168.6 258.7 292.6 316 319.7 336.6 347.7
EBIT 1 72.6 112 146.4 151.6 176.2 209.6 222.9 232.1
Net income 1 15.2 52.7 59.95 73.44 81.74 103.7 111.7 125.4
Net Debt 1 458.4 492.2 500.5 516.6 471.3 412.1 350.2 335.3
Reference price 2 17.40 16.26 19.62 18.40 29.85 30.65 30.65 30.65
Nbr of stocks (in thousands) 29,171 28,870 29,331 29,358 29,332 29,448 - -
Announcement Date 09/03/22 09/03/23 06/03/24 05/03/25 06/03/26 - - -
1EUR in Million2EUR
Estimates

P/E, Detailed evolution



P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
8.83x0.69x4.11x3.46% 1.01B
28.35x15.73x22.3x0.74% 796B
40.48x7.36x26.11x0.89% 88.61B
23.23x4.67x10.19x0.7% 69.85B
54.71x1.94x10.81x-.--% 53.54B
11.84x1.53x7.57x0.94% 49.88B
-66.94x15.67x38x-.--% 38.77B
-18.21x3.02x7.21x-.--% 33.8B
21.2x3.53x8.37x1.51% 33.45B
22.47x6.53x12.4x-.--% 29.3B
Average 12.60x 6.07x 14.71x 0.82% 119B
Weighted average by Cap. 24.67x 12.31x 20.18x 0.69%

Y-o-Y evolution of P/E

Valuation ratios - P/E - GL events

Historical PBR trend

Valuation ratios - PBR - GL events

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - GL events

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - GL events


Year-on-year evolution of the Yield

Valuation ratios - Yield - GL events