Company Valuation: Gimv NV

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 1,420 1,173 1,235 1,147 1,644 1,809 - -
Change - -17.41% 5.33% -7.13% 43.29% 10.06% - -
Enterprise Value (EV) 1 1,420 1,173 1,235 1,147 1,644 2,146 2,203 2,249
Change - -17.41% 5.33% -7.13% 43.29% 30.58% 2.65% 2.1%
P/E 6.7x 6.68x - - - - - -
PBR - - - - - 0.81x 0.75x 0.7x
PEG - -0.4x - - - - - -
Capitalization / Revenue - - - - - - - -
EV / Revenue - - - - - - - -
EV / EBITDA - - - - - - - -
EV / EBIT - - - - - - - -
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Dividend per Share 2 2.5 - 2.6 2.6 2.6 2.6 2.6 -
Rate of return 4.69% - 5.87% 6.48% 5.82% 5.29% 5.29% -
EPS 2 7.96 6.59 - - - - - -
Distribution rate 31.4% - - - - - - -
Net sales - - - - - - - -
EBITDA - - - - - - - -
EBIT - - - - - - - -
Net income 205.7 174.3 - - - - - -
Net Debt 1 - - - - - 337.2 394 440.2
Reference price 2 53.30 44.00 44.30 40.10 44.65 49.15 49.15 49.15
Nbr of stocks (in thousands) 26,637 26,650 27,880 28,605 36,811 36,804 - -
Announcement Date 5/20/21 A 5/17/22 A - - - - - -
1EUR in Million2EUR
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 2.02B
21.58x5.88x12.71x2.02% 176B
13.36x3.3x - 2.65% 143B
15.81x7.25x - 1.56% 99.31B
19.42x6.99x12.46x4.36% 93.33B
14.5x9.83x16.85x0.85% 82.51B
22.09x11.58x18.97x4.29% 74.75B
18.45x10.63x8.19x1.96% 67.48B
12.71x4.85x - 2.05% 46.62B
Average 17.24x 7.54x 13.83x 2.47% 87.24B
Weighted average by Cap. 17.59x 7.02x 13.68x 2.45%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Gimv NV

Historical PBR trend

Valuation ratios - PBR - Gimv NV

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Gimv NV

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Gimv NV


Year-on-year evolution of the Yield

Valuation ratios - Yield - Gimv NV