|
Real-time
Euronext Bruxelles
14:48:38 27/10/2026 +04
|
5-day change | 1st Jan Change | ||
| 17.20 EUR | 0.00% |
|
-4.77% | -34.43% |
| 10-23 | Tessenderlo Group: EPS cut (2026: -43.4%, 2027: -10.0%) |  |
| 09-24 | Deals of the day-Mergers and acquisitions | RE |
Company Valuation: Tessenderlo Group nv
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 1,439 | 1,438 | 1,787 | 1,156 | 1,552 | 1,015 | - | - |
| Change | - | -0.07% | 24.22% | -35.31% | 34.28% | -34.61% | - | - |
| Enterprise Value (EV) 1 | 1,514 | 1,438 | 1,787 | 1,231 | 1,593 | 1,043 | 1,078 | 1,029 |
| Change | - | -5.01% | 24.22% | -31.11% | 29.45% | -34.51% | 3.36% | -4.53% |
| P/E | 7.65x | - | 16.2x | 27x | -19.6x | 15.5x | 11.4x | 9.05x |
| PBR | 1.27x | 1.03x | - | 0.61x | 0.94x | 0.57x | 0.56x | 0.54x |
| PEG | - | - | - | -0.5x | 0x | -0x | 0.3x | 0.3x |
| Capitalization / Revenue | 0.69x | - | 0.61x | 0.44x | 0.56x | 0.36x | 0.34x | 0.33x |
| EV / Revenue | 0.73x | - | 0.61x | 0.46x | 0.58x | 0.37x | 0.37x | 0.34x |
| EV / EBITDA | 4.27x | - | 5.61x | 4.63x | 5.53x | 3.38x | 3.32x | 2.88x |
| EV / EBIT | 6.77x | - | 14.9x | 19.3x | 20.5x | 12.9x | 8.5x | 6.5x |
| EV / FCF | - | - | - | - | - | - | - | - |
| FCF Yield | - | - | - | - | - | - | - | - |
| Dividend per Share 2 | - | - | - | 0.75 | 0.75 | 0.765 | 0.7925 | 0.8425 |
| Rate of return | - | - | - | 3.97% | 2.86% | 4.45% | 4.61% | 4.9% |
| EPS 2 | 4.36 | - | 1.74 | 0.7 | -1.34 | 1.112 | 1.51 | 1.901 |
| Distribution rate | - | - | - | 107% | -56% | 68.8% | 52.5% | 44.3% |
| Net sales 1 | 2,082 | - | 2,928 | 2,648 | 2,763 | 2,833 | 2,947 | 3,068 |
| EBITDA 1 | 354.2 | - | 318.7 | 265.6 | 288.1 | 308.3 | 324.6 | 357.4 |
| EBIT 1 | 223.8 | - | 120.1 | 63.8 | 77.9 | 80.75 | 126.9 | 158.3 |
| Net income 1 | - | - | 109.5 | 42.8 | -81.1 | 55.93 | 70.94 | 97.21 |
| Net Debt 1 | 74.8 | - | - | 75 | 41.3 | 28.66 | 63.7 | 14.82 |
| Reference price 2 | 33.35 | 33.35 | 28.25 | 18.90 | 26.20 | 17.20 | 17.20 | 17.20 |
| Nbr of stocks (in thousands) | 43,155 | 43,123 | 63,241 | 61,147 | 59,230 | 58,993 | - | - |
| Announcement Date | 24/03/22 | - | 27/03/24 | 26/03/25 | 26/03/26 | - | - | - |
1EUR in Million2EUR
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 15.47x | 0.37x | 3.38x | 4.45% | 1.13B | |
| 19.14x | 3.37x | 9.58x | 2.12% | 68.26B | |
| 12.39x | 0.94x | 7.82x | 4.35% | 50.3B | |
| 52.79x | 8.42x | 35.88x | 1.03% | 15.81B | |
| 12.39x | 0.85x | 6.08x | 2.87% | 13.65B | |
| 5.48x | 0.79x | 3.15x | 4.07% | 11.03B | |
| 16.31x | 0.74x | 8.11x | 2.99% | 10.12B | |
| 10.76x | 0.72x | 4.78x | 3.03% | 9.75B | |
| 35.71x | 1.64x | 8.7x | 2.13% | 8.75B | |
| 28.51x | 3.84x | 16.93x | 0.4% | 7.29B | |
| Average | 20.90x | 2.17x | 10.44x | 2.74% | 19.61B | |
| Weighted average by Cap. | 19.39x | 2.49x | 10.53x | 2.81% |
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
- TESB Stock
- Valuation Tessenderlo Group nv
Select your edition
All financial news and data tailored to specific country editions
