|
Market Closed -
Euronext Amsterdam
20:55:00 30/10/2026 +04
|
5-day change | 1st Jan Change | ||
| 19.02 EUR | -1.76% |
|
+4.28% | +35.86% |
Company Valuation: Kendrion N.V.
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 312.4 | 232.9 | 182.3 | 161.2 | 221.3 | 288.3 | - | - |
| Change | - | -25.45% | -21.72% | -11.58% | 37.28% | 30.26% | - | - |
| Enterprise Value (EV) 1 | 443 | 373.2 | 327.3 | 264.6 | 251.6 | 322.5 | 314.5 | 301.4 |
| Change | - | -15.76% | -12.29% | -19.16% | -4.91% | 28.17% | -2.47% | -4.16% |
| P/E | 21.7x | -5.02x | 18.6x | -35.9x | 11.3x | 14.6x | 12.9x | 11.7x |
| PBR | 1.41x | - | 1.07x | 1.03x | 1.43x | 1.84x | 1.72x | 1.6x |
| PEG | - | 0x | -0x | 0x | -0x | 2.79x | 1x | 1.1x |
| Capitalization / Revenue | 0.67x | 0.45x | 0.35x | 0.53x | 0.9x | 1.12x | 1.08x | 1.03x |
| EV / Revenue | 0.95x | 0.72x | 0.63x | 0.88x | 1.02x | 1.25x | 1.17x | 1.08x |
| EV / EBITDA | 7.94x | 6.5x | 6.16x | 7.15x | 6.6x | 7.42x | 6.73x | 6.05x |
| EV / EBIT | 15.8x | 12.7x | 12.4x | 17x | 9.94x | 10.8x | 9.56x | 8.42x |
| EV / FCF | 108x | 63.3x | - | 294x | 12.5x | 14x | 14.7x | 10.4x |
| FCF Yield | 0.93% | 1.58% | - | 0.34% | 7.99% | 7.13% | 6.8% | 9.65% |
| Dividend per Share 2 | 0.69 | 0.72 | 0.45 | 0.45 | 1.45 | 0.7533 | 0.83 | 0.85 |
| Rate of return | 3.28% | 4.65% | 3.73% | 4.33% | 10.4% | 3.96% | 4.36% | 4.47% |
| EPS 2 | 0.97 | -3.09 | 0.65 | -0.29 | 1.24 | 1.305 | 1.47 | 1.62 |
| Distribution rate | 71.1% | -23.3% | 69.2% | -155% | 117% | 57.7% | 56.5% | 52.5% |
| Net sales 1 | 464 | 519.3 | 518.5 | 301.5 | 245.5 | 257.4 | 268.1 | 279.8 |
| EBITDA 1 | 55.8 | 57.4 | 53.1 | 37 | 38.1 | 43.46 | 46.77 | 49.86 |
| EBIT 1 | 28 | 29.4 | 26.3 | 15.6 | 25.3 | 29.99 | 32.9 | 35.8 |
| Net income 1 | 14.4 | -46.3 | 9.9 | -4.5 | 19.5 | 19.1 | 22.15 | 24.35 |
| Net Debt 1 | 130.6 | 140.3 | 145 | 103.4 | 30.3 | 34.2 | 26.24 | 13.16 |
| Reference price 2 | 21.05 | 15.50 | 12.08 | 10.40 | 14.00 | 19.02 | 19.02 | 19.02 |
| Nbr of stocks (in thousands) | 14,841 | 15,026 | 15,093 | 15,500 | 15,807 | 15,157 | - | - |
| Announcement Date | 25/02/22 | 28/02/23 | 28/02/24 | 28/02/25 | 26/02/26 | - | - | - |
1EUR in Million2EUR
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 14.57x | 1.25x | 7.42x | 3.96% | 322M | |
| 17.81x | 1.92x | 10.54x | 1.67% | 68.84B | |
| 15.2x | 1.03x | 8.11x | 2.43% | 35.06B | |
| 11.81x | 0.59x | 5.21x | 3.95% | 29.65B | |
| 11.64x | 0.49x | 3.48x | 5.04% | 26.14B | |
| 7.56x | 0.42x | 5.55x | 2.1% | 22.15B | |
| 15.78x | 2.73x | 9.66x | 3.84% | 20.03B | |
| 28.92x | 1.15x | 12.17x | 0.63% | 17.36B | |
| 10.97x | 0.48x | 4.76x | 3.11% | 16.92B | |
| 20.25x | 0.85x | 10.35x | 3.51% | 16.67B | |
| Average | 15.45x | 1.09x | 7.72x | 3.02% | 25.31B | |
| Weighted average by Cap. | 15.51x | 1.21x | 8.05x | 2.75% |
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
- Stock Market
- Stocks
- KENDR Stock
- Valuation Kendrion N.V.
Select your edition
All financial news and data tailored to specific country editions
