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 1,803 - -
Change - -17.41% 5.33% -7.13% 43.29% 9.72% - -
Enterprise Value (EV) 1 1,420 1,173 1,235 1,147 1,644 2,141 2,197 2,244
Change - -17.41% 5.33% -7.13% 43.29% 30.24% 2.65% 2.1%
P/E 6.7x 6.68x - - - - - -
PBR - - - - - 0.82x 0.74x -
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% 5.31% 5.31% -
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 49.00 49.00 49.00
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
21.24x5.79x12.51x2.05% 173B
13.18x3.26x - 2.68% 142B
15.57x7.18x - 1.59% 97.75B
19.64x7.06x12.58x4.31% 94.34B
14.41x9.79x16.77x0.86% 81.99B
22.23x11.69x19.1x4.26% 75.23B
18.22x10.47x8.06x1.98% 66.63B
12.48x4.8x - 2.09% 45.79B
Average 17.12x 7.51x 13.81x 2.48% 86.54B
Weighted average by Cap. 17.45x 6.99x 13.64x 2.47%

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