Valuation Carrefour LIQUIDNET SYSTEMS

Stocks

Delayed LIQUIDNET SYSTEMS Other stock markets			5-day change	1st Jan Change
- ^EUR	-.--%		-.--%	-

07-27	Carrefour Price Target Maintained as RBC Notes H1 Results	MT
07-24	After Lagarde and the Houthis, markets lift their heads

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	12,343	12,040	11,582	9,105	10,050	11,098	-	-
Change	-	-2.46%	-3.81%	-21.39%	10.38%	10.43%	-	-
Enterprise Value (EV) ¹	19,538	20,911	19,681	18,428	19,463	19,520	18,994	18,338
Change	-	7.03%	-5.88%	-6.37%	5.62%	0.29%	-2.69%	-3.45%
P/E	11.8x	8.69x	7.13x	13.6x	30.5x	11.5x	9.32x	8.93x
PBR	1.22x	1.04x	0.99x	0.82x	0.92x	0.99x	0.95x	0.9x
PEG	-	0.3x	0.2x	-0.2x	-0.6x	0x	0.4x	2.05x
Capitalization / Revenue	0.17x	0.15x	0.14x	0.11x	0.12x	0.14x	0.13x	0.13x
EV / Revenue	0.27x	0.26x	0.24x	0.22x	0.24x	0.24x	0.23x	0.21x
EV / EBITDA	4.29x	4.53x	4.32x	3.97x	4.32x	4.32x	4.03x	3.7x
EV / EBIT	8.6x	8.8x	8.69x	8.33x	9.02x	8.39x	7.63x	6.97x
EV / FCF	9.73x	8.95x	12.1x	12.6x	8.03x	11x	16.3x	16.6x
FCF Yield	10.3%	11.2%	8.24%	7.91%	12.5%	9.11%	6.13%	6.02%
Dividend per Share ²	0.52	0.56	0.87	0.92	0.97	1.041	1.066	1.112
Rate of return	3.23%	3.58%	5.25%	6.7%	6.82%	6.64%	6.79%	7.09%
EPS ²	1.362	1.8	2.324	1.013	0.4671	1.365	1.684	1.757
Distribution rate	38.2%	31.1%	37.4%	90.9%	208%	76.3%	63.3%	63.3%
Net sales ¹	72,958	81,385	83,270	85,445	82,102	82,052	83,670	86,027
EBITDA ¹	4,550	4,613	4,559	4,637	4,506	4,523	4,716	4,960
EBIT ¹	2,272	2,377	2,264	2,213	2,158	2,326	2,489	2,632
Net income ¹	1,072	1,348	1,659	723	319	1,046	1,185	1,206
Net Debt ¹	7,195	8,871	8,099	9,323	9,413	8,421	7,896	7,240
Reference price ²	16.10	15.64	16.56	13.73	14.23	15.68	15.68	15.68
Nbr of stocks (in thousands)	766,438	769,845	699,183	663,135	706,234	707,563	-	-
Announcement Date	2/16/22 A	2/14/23 A	2/20/24 A	2/19/25 A	2/17/26 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.($)
FOMENTO ECONÓMICO MEXICANO, S.A.B. DE C.V.	20.32x	0.9x	5.85x	5.44%	39.15B
CASEY'S GENERAL STORES, INC.	40.22x	1.63x	20.54x	0.3%	31.71B
SEVEN & I HOLDINGS CO., LTD.	18.35x	0.67x	7.66x	2.72%	31.15B
AVENUE SUPERMARTS LIMITED	70.62x	3.13x	40.93x	-.--%	26.26B
COLES GROUP LIMITED	29.15x	0.91x	9.72x	3.24%	22.22B
JERÓNIMO MARTINS, SGPS, S.A.	16.03x	0.38x	5.51x	3.88%	12.42B
SM INVESTMENTS CORPORATION	7.8x	1.73x	5.53x	2.55%	11.66B
J SAINSBURY PLC	17.22x	0.4x	6.1x	4.15%	10.28B
KESKO OYJ	18.72x	0.92x	9.08x	4.34%	9.83B
Average	26.49x	1.18x	12.32x	2.96%	21.63B
Weighted average by Cap.	29.77x	1.27x	13.84x	2.79%