|
Market Closed -
London S.E.
|
5-day change | 1st Jan Change | ||
| - GBX | -.--% |
|
+8.29% | +15.57% |
| 09-04 | Genel stands by refusal to engage with DNO approach | AN |
| 09-04 | Genel Energy shares slump as Norway's DNO withdraws bid interest | AN |
Company Valuation: CAPN ENERPAR
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 1,253 | 973.2 | 198.9 | 255.6 | 180.2 | 355.8 | - | - |
| Change | - | -22.31% | -79.56% | 28.47% | -29.49% | 97.44% | - | - |
| Enterprise Value (EV) 1 | 1,119 | 379.3 | 128.6 | 231.5 | 87.89 | 229 | 170.9 | 61.27 |
| Change | - | -66.11% | -66.09% | 79.94% | -62.03% | 160.5% | -25.34% | -64.16% |
| P/E | 1.45x | -22.1x | -2.88x | 26.2x | 11.4x | 3.82x | 4.01x | - |
| PBR | 0.7x | 0.93x | 1.03x | - | 0.5x | 0.78x | 0.66x | - |
| PEG | - | 0x | -0x | -0x | 0.2x | 0x | -0.86x | - |
| Capitalization / Revenue | 2.67x | 4.24x | 0.99x | 1.73x | 1.34x | 1.96x | 1.9x | 1.75x |
| EV / Revenue | 2.39x | 1.65x | 0.64x | 1.57x | 0.65x | 1.26x | 0.91x | 0.3x |
| EV / EBITDA | 6.25x | 6.47x | 1.4x | 1.98x | 1.52x | 1.58x | 1.16x | - |
| EV / EBIT | 10.6x | -5.32x | -3.63x | 7.69x | 15.4x | 2.22x | 1.78x | - |
| EV / FCF | 12.4x | -3.6x | -1.28x | 5.2x | 1.2x | 4.26x | 2.61x | 0.71x |
| FCF Yield | 8.09% | -27.8% | -78.4% | 19.2% | 83.3% | 23.5% | 38.3% | 140% |
| Dividend per Share 2 | - | - | - | 0.5767 | - | - | - | - |
| Rate of return | - | - | - | 15.7% | - | - | - | - |
| EPS 2 | 7.128 | -0.579 | -0.9556 | 0.14 | 0.23 | 1.355 | 1.292 | - |
| Distribution rate | - | - | - | 412% | - | - | - | - |
| Net sales 1 | 468.9 | 229.6 | 201 | 147.8 | 134.9 | 181.7 | 186.9 | 203.8 |
| EBITDA 1 | 179 | 58.6 | 91.7 | 116.9 | 57.9 | 145.2 | 147.2 | - |
| EBIT 1 | 105.4 | -71.3 | -35.4 | 30.1 | 5.7 | 103.1 | 95.8 | - |
| Net income 1 | 894.5 | -51 | -144 | 10.6 | 16.5 | 95.6 | 91.1 | - |
| Net Debt 1 | -133.4 | -593.9 | -70.3 | -24.1 | -92.3 | -126.8 | -184.8 | -294.5 |
| Reference price 2 | 10.337 | 12.789 | 2.753 | 3.668 | 2.627 | 5.181 | 5.181 | 5.181 |
| Nbr of stocks (in thousands) | 121,182 | 76,099 | 72,268 | 69,669 | 68,588 | 68,666 | - | - |
| Announcement Date | 3/8/22 A | 4/27/23 A | 3/28/24 A | 3/27/25 A | 3/26/26 A | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 12.9x | 2.46x | 5.6x | 2.48% | 165B | |
| 12.58x | 3.35x | 6.42x | 3.54% | 105B | |
| 8.77x | 2.67x | 4.67x | 2.8% | 77.35B | |
| 10x | 1.48x | 4.84x | 1.88% | 61.61B | |
| 7.69x | 2.6x | 4.12x | 1.68% | 61.14B | |
| 12.38x | 3.7x | 5.25x | 2.12% | 57.51B | |
| 9.85x | 2.66x | 5.18x | 2.22% | 57.52B | |
| 12.37x | 3.46x | 5.22x | 5.7% | 44.88B | |
| 12.92x | 4.17x | 6.16x | 1.2% | 34.38B | |
| Average | 11.06x | 2.95x | 5.27x | 2.62% | 73.76B | |
| Weighted average by Cap. | 11.28x | 2.83x | 5.35x | 2.65% |
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
- CNE Stock
- CNE Stock
- Valuation CAPN ENERPAR
Select your edition
All financial news and data tailored to specific country editions
