|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 20.05 EUR | +0.75% |
|
-1.47% | -23.47% |
| 07-01 | Catalyst Dearth Caps Wall Street Pre-Bell; Asia Up, Europe Off | MT |
| 07-01 | Tessenderlo Group: EPS upgrade (2026: -3.2%, 2027: +25.6%) |  |
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 | 1,183 | - | - |
| Change | - | -0.07% | 24.22% | -35.31% | 34.28% | -23.78% | - | - |
| Enterprise Value (EV) 1 | 1,514 | 1,498 | 1,787 | 1,231 | 1,511 | 1,084 | 1,050 | 1,038 |
| Change | - | -1.08% | 19.29% | -31.11% | 22.74% | -28.24% | -3.12% | -1.17% |
| P/E | 7.65x | 6.34x | 16.2x | 27x | -19.6x | 15.8x | 14.2x | 13.1x |
| PBR | 1.27x | 1.03x | - | 0.61x | 0.94x | 0.65x | 0.64x | 0.67x |
| PEG | - | 0.3x | -0.2x | -0.5x | 0x | -0x | 1.3x | 1.52x |
| Capitalization / Revenue | 0.69x | 0.56x | 0.61x | 0.44x | 0.56x | 0.42x | 0.4x | 0.39x |
| EV / Revenue | 0.73x | 0.58x | 0.61x | 0.46x | 0.55x | 0.38x | 0.35x | 0.34x |
| EV / EBITDA | 4.27x | 3.44x | 5.61x | 4.63x | 5.24x | 3.61x | 3.17x | 2.85x |
| EV / EBIT | 6.77x | 4.99x | 14.9x | 19.3x | 19.4x | 11.7x | 8.4x | 7.18x |
| EV / FCF | - | - | 20.6x | 8.06x | 16.8x | 11.4x | 9.91x | 8.71x |
| FCF Yield | - | - | 4.85% | 12.4% | 5.96% | 8.74% | 10.1% | 11.5% |
| Dividend per Share 2 | - | 0.75 | - | 0.75 | 0.75 | 0.765 | 0.79 | 0.85 |
| Rate of return | - | 2.25% | - | 3.97% | 2.86% | 3.82% | 3.94% | 4.24% |
| EPS 2 | 4.36 | 5.26 | 1.74 | 0.7 | -1.34 | 1.27 | 1.412 | 1.534 |
| Distribution rate | - | 14.3% | - | 107% | -56% | 60.2% | 55.9% | 55.4% |
| Net sales 1 | 2,082 | 2,588 | 2,928 | 2,648 | 2,763 | 2,849 | 2,973 | 3,027 |
| EBITDA 1 | 354.2 | 434.8 | 318.7 | 265.6 | 288.1 | 300.6 | 331 | 363.8 |
| EBIT 1 | 223.8 | 300.1 | 120.1 | 63.8 | 77.9 | 92.73 | 125 | 144.6 |
| Net income 1 | - | - | 109.5 | 42.8 | -81.1 | 55.25 | 62.85 | 90.54 |
| Net Debt 1 | 74.8 | 59.5 | - | 75 | -41.3 | -98.9 | -132.8 | -145 |
| Reference price 2 | 33.35 | 33.35 | 28.25 | 18.90 | 26.20 | 20.05 | 20.05 | 20.05 |
| Nbr of stocks (in thousands) | 43,155 | 43,123 | 63,241 | 61,147 | 59,230 | 58,993 | - | - |
| Announcement Date | 24/03/22 | 23/03/23 | 27/03/24 | 26/03/25 | 26/03/26 | - | - | - |
1EUR in Million2EUR
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 15.79x | 0.38x | 3.61x | 3.82% | 1.35B | |
| 23.58x | 4.33x | 11.94x | 1.64% | 84.27B | |
| 16.56x | 0.9x | 7.65x | 4.8% | 46.81B | |
| 60.91x | 9.41x | 42.1x | 0.95% | 17.06B | |
| 15.22x | 0.97x | 7.14x | 2.44% | 15.35B | |
| 13.78x | 0.76x | 5.27x | 2.76% | 9.77B | |
| 16.19x | 0.69x | 7.9x | 3.29% | 9.28B | |
| 36.79x | 4.82x | 21.23x | 0.35% | 8.62B | |
| 28.5x | 1.47x | 7.92x | 2.44% | 7.69B | |
| 44.65x | - | - | 0.67% | 7.01B | |
| Average | 27.20x | 2.64x | 12.75x | 2.32% | 20.72B | |
| Weighted average by Cap. | 25.05x | 3.24x | 12.82x | 2.44% |
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
Choose MarketScreener Select your edition
All financial news and data tailored to specific country editions
