Valuation ENGIE Berne S.E.

Stocks

Delayed Berne S.E.			5-day change	1st Jan Change
- ^CHF	-.--%		-.--%	-

08-17	Panda, Kangaroo, Samurai… Asia-Pacific bonds gain momentum
08-17	From kangaroos to dim sum, foreign borrowers rush into Asia-Pacific bond markets	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	31,453	32,431	38,534	37,072	54,363	62,306	-	-
Change	-	3.11%	18.82%	-3.79%	46.64%	14.61%	-	-
Enterprise Value (EV) ¹	56,116	56,485	68,027	70,295	93,265	117,690	119,249	121,743
Change	-	0.66%	20.43%	3.34%	32.68%	26.19%	1.32%	2.09%
P/E	8.91x	167x	18.3x	9.28x	14.8x	13.4x	12.8x	12.1x
PBR	0.85x	0.95x	1.08x	0.9x	1.33x	1.67x	1.66x	1.6x
PEG	-	-1.8x	0x	0.1x	-1.74x	0.5x	2.58x	2.06x
Capitalization / Revenue	0.54x	0.35x	0.47x	0.5x	0.76x	0.79x	0.77x	0.74x
EV / Revenue	0.97x	0.6x	0.82x	0.95x	1.3x	1.5x	1.47x	1.44x
EV / EBITDA	5.31x	4.12x	4.53x	4.51x	6.34x	7.8x	7.33x	7.18x
EV / EBIT	8.62x	6.24x	6.75x	6.8x	9.85x	12.1x	11.4x	11.2x
EV / FCF	42.4x	25.6x	11.8x	18.7x	-10.7x	29x	23.5x	32.5x
FCF Yield	2.36%	3.91%	8.51%	5.35%	-9.37%	3.44%	4.26%	3.07%
Dividend per Share ²	0.85	1.4	1.43	1.48	1.35	1.406	1.462	1.543
Rate of return	6.53%	10.5%	8.98%	9.67%	6.02%	5.49%	5.71%	6.02%
EPS ²	1.46	0.08	0.87	1.65	1.51	1.906	2.001	2.118
Distribution rate	58.2%	1,750%	164%	89.7%	89.4%	73.8%	73.1%	72.9%
Net sales ¹	57,866	93,865	82,565	73,812	71,944	78,584	81,295	84,593
EBITDA ¹	10,563	13,713	15,017	15,600	14,700	15,090	16,264	16,958
EBIT ¹	6,513	9,045	10,084	10,341	9,471	9,731	10,469	10,886
Net income ¹	3,661	216	2,208	4,106	3,827	4,781	4,977	5,385
Net Debt ¹	24,663	24,054	29,493	33,223	38,902	55,384	56,943	59,437
Reference price ²	13.01	13.39	15.92	15.31	22.41	25.62	25.62	25.62
Nbr of stocks (in thousands)	2,416,820	2,422,402	2,420,755	2,421,450	2,425,841	2,431,938	-	-
Announcement Date	2/15/22 A	2/21/23 A	2/22/24 A	2/27/25 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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
ABU DHABI NATIONAL ENERGY COMPANY	37.07x	6.33x	17.08x	1.65%	81.43B
NATIONAL GRID PLC	13.34x	5.61x	12.1x	4.15%	80.46B
ENGIE	13.5x	1.5x	7.82x	5.47%	72.42B
SEMPRA	17.17x	6.56x	13.9x	3.05%	56.5B
EON SE	15.84x	1.08x	9.02x	3.38%	52.82B
RWE AG	21.21x	3.02x	9.16x	2.23%	48.46B
ACWA POWER COMPANY	62.82x	20.26x	34.36x	0.36%	38.37B
PUBLIC SERVICE ENTERPRISE GROUP, INC.	17.94x	4.93x	12.96x	3.51%	37.9B
DUBAI ELECTRICITY AND WATER AUTHORITY	16.13x	4.95x	9.61x	4.81%	36.75B
Average	23.89x	6.03x	14.00x	3.18%	56.12B
Weighted average by Cap.	22.94x	5.53x	13.46x	3.26%