|
Real-time
Euronext Bruxelles
13:29:16 29/10/2026 +04
|
5-day change | 1st Jan Change | ||
| 5.575 EUR | +1.27% |
|
-0.80% | -21.20% |
| 10-22 | Companies cutting jobs as investments shift toward AI | RE |
| 10-13 | Companies cutting jobs as investments shift toward AI | RE |
Company Valuation: Proximus SA
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 5,531 | 2,903 | 2,749 | 1,621 | 2,281 | 1,778 | - | - |
| Change | - | -47.51% | -5.29% | -41.03% | 40.73% | -22.04% | - | - |
| Enterprise Value (EV) 1 | 8,544 | 5,933 | 6,178 | 5,827 | 6,213 | 6,032 | 5,961 | 5,888 |
| Change | - | -30.56% | 4.13% | -5.68% | 6.63% | -2.92% | -1.18% | -1.23% |
| P/E | 12.5x | 6.43x | 7.67x | 3.62x | 5.75x | 5.84x | 6.13x | 5.93x |
| PBR | 1.86x | 0.88x | 0.83x | 0.38x | 0.51x | 0.38x | 0.37x | 0.35x |
| PEG | - | 2.94x | -0.4x | 0.1x | -0.5x | -0.2x | -1.31x | 1.79x |
| Capitalization / Revenue | 0.99x | 0.49x | 0.46x | 0.25x | 0.36x | 0.29x | 0.29x | 0.29x |
| EV / Revenue | 1.53x | 1x | 1.02x | 0.91x | 0.99x | 0.99x | 0.97x | 0.96x |
| EV / EBITDA | 4.82x | 3.32x | 3.52x | 3.15x | 3.3x | 3.18x | 3.13x | 3.06x |
| EV / EBIT | 13.2x | 9.17x | 10.3x | 8.43x | 9.56x | 10.7x | 10.9x | 10.5x |
| EV / FCF | 36x | 35.5x | 37x | 45.5x | 20.8x | 76.7x | 36.5x | 15.9x |
| FCF Yield | 2.77% | 2.81% | 2.7% | 2.2% | 4.81% | 1.3% | 2.74% | 6.31% |
| Dividend per Share 2 | 1.2 | 1.2 | 1.2 | 0.6 | 0.6 | 0.3 | 0.4 | 0.49 |
| Rate of return | 7% | 13.3% | 14.1% | 11.9% | 8.48% | 5.45% | 7.27% | 8.9% |
| EPS 2 | 1.37 | 1.4 | 1.11 | 1.39 | 1.23 | 0.9422 | 0.8981 | 0.9279 |
| Distribution rate | 87.6% | 85.7% | 108% | 43.2% | 48.8% | 31.8% | 44.5% | 52.8% |
| Net sales 1 | 5,578 | 5,909 | 6,042 | 6,430 | 6,307 | 6,122 | 6,122 | 6,163 |
| EBITDA 1 | 1,772 | 1,786 | 1,757 | 1,850 | 1,883 | 1,894 | 1,908 | 1,925 |
| EBIT 1 | 645 | 647 | 601 | 691 | 650 | 562 | 545.7 | 562.4 |
| Net income 1 | 443 | 450 | 357 | 447 | 398 | 275.7 | 299.3 | 308.9 |
| Net Debt 1 | 3,013 | 3,030 | 3,429 | 4,206 | 3,932 | 4,254 | 4,183 | 4,109 |
| Reference price 2 | 17.140 | 8.996 | 8.510 | 5.025 | 7.075 | 5.505 | 5.505 | 5.505 |
| Nbr of stocks (in thousands) | 322,673 | 322,690 | 323,060 | 322,624 | 322,462 | 323,068 | - | - |
| Announcement Date | 18/02/22 | 18/02/23 | 23/02/24 | 28/02/25 | 28/02/26 | - | - | - |
1EUR in Million2EUR
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 5.84x | 0.99x | 3.18x | 5.45% | 1.98B | |
| 9.56x | 2.43x | 6.37x | 6.53% | 179B | |
| 12.18x | 2.05x | 5.28x | 4.48% | 134B | |
| 13.42x | 1.86x | 8.08x | 3.11% | 88.47B | |
| 13.22x | 2x | 5.03x | 2.49% | 71.32B | |
| 14.01x | 2.54x | 8.17x | 5.3% | 55.19B | |
| 21.94x | 5.07x | 18.52x | 4.96% | 51.79B | |
| 14.12x | 2.63x | 5.63x | 4.55% | 50.43B | |
| 25.77x | 3.44x | 7.55x | 3.92% | 42.9B | |
| 9.03x | 1.65x | 5x | 5.53% | 42.14B | |
| Average | 13.91x | 2.47x | 7.28x | 4.63% | 71.76B | |
| Weighted average by Cap. | 13.37x | 2.47x | 7.19x | 4.76% |
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
- PROX Stock
- Valuation Proximus SA
Select your edition
All financial news and data tailored to specific country editions
