|
Real-time
Euronext Amsterdam
12:01:49 04/11/2026 +03
|
5-day change | 1st Jan Change | ||
| 170.20 EUR | +0.35% |
|
0.00% | +20.37% |
| 10-29 | Wacker Chemie doubles operating profit | RE |
| 10-14 | Hal Trust: Hal Trust structure simplification: The prelude of a squeeze-out? |  |
Company Valuation: HAL Trust
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 12,638 | 10,631 | 10,282 | 10,428 | 12,776 | 15,317 | - | - |
| Change | - | -15.88% | -3.28% | 1.42% | 22.52% | 19.9% | - | - |
| Enterprise Value (EV) 1 | 10,882 | 11,339 | 10,533 | 10,531 | 12,732 | 16,685 | 16,691 | 16,294 |
| Change | - | 4.2% | -7.11% | -0.02% | 20.89% | 31.05% | 0.04% | -2.38% |
| P/E | 2.94x | 16.3x | 10.2x | 8.62x | 8x | 12.3x | 14.5x | 11.7x |
| PBR | 1.02x | 0.82x | 0.75x | 0.71x | 0.82x | 1.05x | 1.02x | 0.99x |
| PEG | - | -0.2x | 0.2x | 0.4x | 0.2x | -0.6x | -1x | 0.5x |
| Capitalization / Revenue | 1.13x | 0.96x | 0.79x | 0.8x | 0.95x | 1.17x | 1.15x | 1.15x |
| EV / Revenue | 0.97x | 1.03x | 0.81x | 0.81x | 0.95x | 1.28x | 1.25x | 1.22x |
| EV / EBITDA | 2.09x | 4.64x | 3.59x | 3.31x | 3.63x | 5.5x | 6.05x | 5.21x |
| EV / EBIT | 2.44x | 14.1x | 6.57x | 5.63x | 5.24x | 8.65x | 10.3x | 8.3x |
| EV / FCF | 14.4x | 20.8x | 8.39x | 8.08x | 8.24x | 14.5x | 16.1x | 12.7x |
| FCF Yield | 6.96% | 4.8% | 11.9% | 12.4% | 12.1% | 6.9% | 6.2% | 7.89% |
| Dividend per Share 2 | 5.47 | 4.902 | 2.85 | 2.9 | 3.5 | 4 | 4 | 4 |
| Rate of return | 3.91% | 4.17% | 2.5% | 2.51% | 2.48% | 2.36% | 2.36% | 2.36% |
| EPS 2 | 47.63 | 7.225 | 11.17 | 13.39 | 17.68 | 13.78 | 11.71 | 14.44 |
| Distribution rate | 11.5% | 67.8% | 25.5% | 21.7% | 19.8% | 29% | 34.2% | 27.7% |
| Net sales 1 | 11,196 | 11,043 | 13,058 | 13,073 | 13,401 | 13,072 | 13,366 | 13,328 |
| EBITDA 1 | 5,208 | 2,446 | 2,934 | 3,178 | 3,507 | 3,033 | 2,757 | 3,125 |
| EBIT 1 | 4,465 | 806.9 | 1,603 | 1,871 | 2,431 | 1,929 | 1,625 | 1,963 |
| Net income 1 | 4,270 | 646.8 | 1,000 | 1,210 | 1,597 | 1,245 | 1,057 | 1,305 |
| Net Debt 1 | -1,756 | 708 | 251.2 | 103.7 | -44 | 1,368 | 1,374 | 977 |
| Reference price 2 | 139.93 | 117.65 | 113.80 | 115.40 | 141.40 | 169.60 | 169.60 | 169.60 |
| Nbr of stocks (in thousands) | 90,321 | 90,364 | 90,352 | 90,360 | 90,350 | 90,314 | - | - |
| Announcement Date | 3/30/22 A | 3/29/23 A | 3/27/24 A | 3/27/25 A | 3/27/26 A | - | - | - |
1EUR in Million2EUR
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 12.31x | 1.28x | 5.5x | 2.36% | 17.14B | |
| 8.2x | 15.3x | - | -.--% | 15.6B | |
| 26.88x | 7.16x | 17.04x | 2.53% | 12.27B | |
| Average | 15.79x | 7.91x | 11.27x | 1.63% | 15.01B | |
| Weighted average by Cap. | 14.86x | 7.74x | 10.32x | 1.59% |
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
- HAL Stock
- Valuation HAL Trust
Select your edition
All financial news and data tailored to specific country editions
