Valuation NSE

Stocks

Market Closed - Euronext Paris Other stock markets 19:55:00 12/06/2026 +04			5-day change	1st Jan Change
48.00 ^EUR	0.00%		-3.23%	+24.68%

05-28	NSE S.A. announces Annual dividend, payable on July 01, 2026	CI
04-29	NSE S.A. Reports Earnings Results for the Full Year Ended December 31, 2025	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	38.71	61.92	50.8	79.37	91.76	127
Change	-	59.95%	-17.95%	56.24%	15.6%	38.36%
Enterprise Value (EV) ¹	44.54	58.17	50.56	80.41	84.95	134.5
Change	-	30.6%	-13.08%	59.03%	5.64%	58.33%
P/E Ratio	9.8x	15.2x	16.6x	19.2x	25.3x	23.8x
PBR	1.33x	1.84x	1.41x	2.03x	2.2x	2.58x
PEG	-	6.3x	-0.7x	0.5x	-2.1x	0.6x
Capitalization / Revenue	0.55x	0.93x	0.77x	1.03x	0.89x	1.16x
EV / Revenue	0.63x	0.87x	0.77x	1.04x	0.82x	1.23x
EV / EBITDA	5.41x	8.35x	10.7x	13.1x	10.1x	11.4x
EV / EBIT	6.24x	9.98x	15x	17.7x	12.3x	16.4x
EV / FCF	51.7x	5.49x	-16.4x	194x	8.57x	45x
FCF Yield	1.93%	18.2%	-6.11%	0.51%	11.7%	2.22%
Dividend per Share ²	0.2	0.22	0.22	-	0.27	-
Rate of return	1.63%	1.13%	1.38%	-	0.93%	-
EPS ²	1.256	1.286	0.9627	1.301	1.142	1.619
Distribution rate	15.9%	17.1%	22.9%	-	23.6%	-
Net sales ¹	70.4	66.62	65.57	76.99	103.6	109.7
EBITDA ¹	8.228	6.966	4.73	6.135	8.429	11.83
EBIT ¹	7.142	5.831	3.377	4.549	6.903	8.225
Net income ¹	3.953	4.084	3.056	4.133	3.625	5.335
Net Debt ¹	5.826	-3.752	-0.24	1.038	-6.809	7.543
Reference price ²	12.30	19.50	16.00	25.00	28.90	38.50
Nbr of stocks (in thousands)	3,147	3,175	3,175	3,175	3,175	3,298
Announcement Date	03/05/21	02/05/22	28/04/23	14/05/24	25/04/25	29/04/26

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.($)
NSE	-	-	-	-	183M
RAINBOW ROBOTICS CO.,LTD.	2260.87x	154.63x	1723.07x	-	7.99B
UBTECH ROBOTICS CORP LTD	-158.97x	11.33x	-170.03x	-.--%	6.85B
HESAI GROUP	34.18x	3.79x	26.43x	-.--%	2.84B
BEIJING YUNJI TECHNOLOGY CO., LTD.	-193.65x	45.77x	-610.74x	-	2.63B
SHENZHEN DOBOT CORP LTD	-118.78x	14.02x	-167.12x	4.15%	1.57B
GUANGDONG HUAYAN ROBOTICS CO., LTD.	555.78x	12.24x	346.06x	-	1.31B
NORBIT ASA	20.75x	3.6x	12.48x	2.92%	1.15B
Average	342.88x	35.06x	165.74x	1.77%	3.06B
Weighted average by Cap.	703.48x	61.07x	463.03x	0.8%