Valuation ageas SA/NV Mexican S.E.

Stocks

End-of-day quote Mexican S.E. 23/01/2024			5-day change	1st Jan Change
731.46 ^MXN	-0.01%		-.--%	-

09-11	Ageas Finalizes Exit from Maybank Ageas JV	MT
08-31	Ageas edges up modestly on KBW comments

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	8,475	7,655	7,220	8,541	11,406	15,263	-	-
Change	-	-9.68%	-5.69%	18.3%	33.54%	33.82%	-	-
Enterprise Value (EV)	12,902	12,831	7,220	8,541	11,406	15,263	15,263	15,263
Change	-	-0.55%	-43.73%	18.3%	33.54%	33.82%	0%	0%
P/E	10.1x	7.56x	7.59x	7.68x	6.67x	8.21x	9.07x	8.39x
PBR	0.71x	1x	-	1.1x	1.21x	1.32x	1.27x	1.16x
PEG	-	0.4x	-1.38x	0.4x	0.1x	-10.13x	-0.95x	1.03x
Capitalization / Revenue	0.94x	0.86x	-	0.46x	0.58x	1.25x	1.22x	1.18x
EV / Revenue	0x	0x	-	0x	0x	1.25x	1.22x	1.18x
EV / EBITDA	-	-	-	-	-	-	-	-
EV / EBIT	0x	0x	-	0x	0x	5.84x	6.06x	5.61x
EV / FCF	-0x	-0x	-	0x	0x	11.8x	12.4x	11.4x
FCF Yield	-13.2%	-8.94%	-	9.39%	23.8%	8.49%	8.08%	8.78%
Dividend per Share ²	2.75	3	3.25	3.5	3.75	4.052	4.37	4.699
Rate of return	6.04%	7.24%	8.27%	7.46%	6.27%	5.56%	5.99%	6.44%
EPS ²	4.52	5.48	5.179	6.109	8.963	8.891	8.04	8.694
Distribution rate	60.8%	54.7%	62.8%	57.3%	41.8%	45.6%	54.3%	54%
Net sales ¹	8,978	8,930	-	18,488	19,622	12,197	12,523	12,917
EBITDA	-	-	-	-	-	-	-	-
EBIT ¹	1,370	1,499	-	1,861	2,460	2,615	2,518	2,719
Net income ¹	845	1,010	953	1,118	1,712	1,754	1,656	1,749
Net Debt	4,426	5,176	-	-	-	-	-	-
Reference price ²	45.55	41.42	39.31	46.90	59.80	72.95	72.95	72.95
Nbr of stocks (in thousands)	186,070	184,820	183,656	182,106	190,728	209,228	-	-
Announcement Date	2/23/22 A	2/22/23 A	2/28/24 A	2/28/25 A	2/25/26 A	-	-	-

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.($)
ALLIANZ SE	13.36x	-	-	4.58%	173B
CHUBB LIMITED	12.32x	2.92x	10.53x	1.21%	128B
ZURICH INSURANCE GROUP LTD	14.4x	1.75x	-	5.7%	103B
MARSH & MCLENNAN COMPANIES	19.97x	3.48x	12.24x	2.17%	82.01B
AON PLC	19.2x	3.96x	11.65x	1.15%	58.54B
ARTHUR J. GALLAGHER & CO.	27.44x	4.27x	13.16x	1.2%	59.42B
TALANX AG	10.47x	0.65x	-	3.81%	33.79B
HARTFORD FINANCIAL SERVICES GROUP (THE), INC.	8.91x	1.34x	-	1.94%	34.06B
WILLIS TOWERS WATSON PUBLIC LIMITED COMPANY	17.53x	3x	10.75x	1.3%	27.08B
Average	15.95x	2.67x	11.67x	2.56%	77.65B
Weighted average by Cap.	15.59x	2.80x	11.57x	2.98%