Company Valuation: TE Connectivity

Data adjusted to current consolidation scope
Fiscal Period: September 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 47,248 36,267 37,836 45,460 64,131 63,285 - -
Change - -23.24% 4.33% 20.15% 41.07% -1.32% - -
Enterprise Value (EV) 1 50,137 39,385 40,386 48,344 68,570 67,111 66,703 66,031
Change - -21.45% 2.54% 19.71% 41.84% -2.13% -0.61% -1.01%
P/E 21.3x 15.2x 20.1x 14.5x 35.2x 20.1x 17.6x 15.6x
PBR 4.67x 3.34x 3.26x 3.63x 5.08x 4.69x 4.11x 3.57x
PEG - 1.5x -1x 0.2x -0.9x 0.3x 1.2x 1.2x
Capitalization / Revenue 3.17x 2.23x 2.36x 2.87x 3.72x 3.19x 2.92x 2.73x
EV / Revenue 3.36x 2.42x 2.52x 3.05x 3.97x 3.38x 3.08x 2.85x
EV / EBITDA 14.4x 10.5x 11.6x 12.7x 16.2x 12.9x 11.5x 10.3x
EV / EBIT 18.6x 13.3x 15.1x 16.2x 20.2x 15.4x 13.6x 12.4x
EV / FCF 25.2x 23.2x 16.8x 17.3x 21.4x 20.2x 17.6x 16x
FCF Yield 3.96% 4.32% 5.94% 5.79% 4.67% 4.94% 5.67% 6.27%
Dividend per Share 2 1.96 2.12 2.3 2.48 2.72 2.914 3.093 3.361
Rate of return 1.36% 1.87% 1.91% 1.66% 1.25% 1.33% 1.42% 1.54%
EPS 2 6.77 7.47 6.01 10.34 6.16 10.87 12.41 13.97
Distribution rate 29% 28.4% 38.3% 24% 44.2% 26.8% 24.9% 24.1%
Net sales 1 14,923 16,281 16,034 15,845 17,262 19,851 21,675 23,186
EBITDA 1 3,470 3,751 3,471 3,813 4,232 5,185 5,813 6,399
EBIT 1 2,701 2,966 2,677 2,987 3,394 4,360 4,893 5,315
Net income 1 2,255 2,427 1,910 3,193 1,842 3,192 3,558 3,940
Net Debt 1 2,889 3,118 2,550 2,884 4,439 3,827 3,419 2,746
Reference price 2 144.05 113.39 120.52 149.58 217.04 218.59 218.59 218.59
Nbr of stocks (in thousands) 327,997 319,839 313,939 303,919 295,481 289,513 - -
Announcement Date 27/10/21 02/11/22 01/11/23 30/10/24 29/10/25 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
33x6.15x18.75x0.68% 207B
13.44x0.3x6.73x3.74% 111B
28.32x10.19x20.7x0.45% 90.35B
39.64x6.51x21.27x0.88% 92.79B
72.32x7.72x35.86x0.19% 81.79B
18.56x1.1x12.36x0.69% 62.63B
39.96x5.61x21.14x0.01% 57.93B
63.78x29.24x66.32x0.4% 43.54B
31.49x1.99x21.5x-.--% 42.02B
Average 37.83x 7.65x 24.96x 0.78% 87.66B
Weighted average by Cap. 35.56x 6.61x 21.80x 0.95%

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