Valuation Teleperformance SE

Equities

Market Closed - Euronext Paris Other stock markets 18:55:00 18/05/2026 +03			5-day change	1st Jan Change
75.50 ^EUR	+8.35%		+10.28%	+22.09%

05-18	TP to Kick Off Two Series of Fixed Rate Notes, Partial Tender Offer	MT
05-18	Goldman Sachs raises price target on Teleperformance

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	23,023	13,155	8,033	4,920	3,595	4,390	-	-
Change	-	-42.86%	-38.94%	-38.75%	-26.93%	22.12%	-	-
Enterprise Value (EV) ¹	25,679	15,764	12,586	8,810	7,561	7,956	7,387	6,932
Change	-	-38.61%	-20.16%	-30%	-14.18%	5.23%	-7.15%	-6.16%
P/E ratio	41.9x	20.6x	13x	9.54x	7.36x	8.37x	7.48x	6.99x
PBR	7.29x	3.55x	1.84x	1.08x	0.89x	1.03x	0.92x	0.87x
PEG	-	1.3x	-2.26x	-0.7x	-2.07x	1.14x	0.6x	1x
Capitalization / Revenue	3.24x	1.61x	0.96x	0.48x	0.35x	0.44x	0.43x	0.42x
EV / Revenue	3.61x	1.93x	1.51x	0.86x	0.74x	0.79x	0.72x	0.67x
EV / EBITDA	17.4x	9.01x	7.09x	4.2x	3.77x	4.07x	3.69x	3.4x
EV / EBIT	24x	12.5x	9.76x	5.73x	5.09x	5.55x	5.03x	4.65x
EV / FCF	38.8x	15.8x	15.5x	8.13x	8.39x	9.34x	7.62x	6.54x
FCF Yield	2.57%	6.32%	6.45%	12.3%	11.9%	10.7%	13.1%	15.3%
Dividend per Share ²	3.3	3.85	3.85	4.2	4.5	4.494	4.694	4.745
Rate of return	0.84%	1.73%	2.92%	5.05%	7.28%	5.95%	6.22%	6.29%
EPS ²	9.36	10.8	10.18	8.71	8.4	9.017	10.09	10.79
Distribution rate	35.3%	35.6%	37.8%	48.2%	53.6%	49.8%	46.5%	44%
Net sales ¹	7,115	8,154	8,345	10,280	10,209	10,049	10,226	10,341
EBITDA ¹	1,478	1,750	1,775	2,096	2,006	1,953	2,001	2,038
EBIT ¹	1,071	1,262	1,290	1,537	1,485	1,434	1,467	1,492
Net income ¹	557	645	602	523	497	532.8	582.7	609.2
Net Debt ¹	2,656	2,609	4,553	3,890	3,966	3,566	2,997	2,543
Reference price ²	392.00	222.70	132.05	83.12	61.84	75.50	75.50	75.50
Nbr of stocks (in thousands)	58,733	59,072	60,830	59,188	58,129	58,144	-	-
Announcement Date	2/17/22 A	2/16/23 A	3/6/24 A	2/27/25 A	2/26/26 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.($)
TELEPERFORMANCE SE	7.73x	0.76x	3.9x	6.45%	4.71B
CINTAS CORPORATION	34.44x	6.19x	22.37x	1%	67.34B
RB GLOBAL, INC.	35.4x	4.24x	13.82x	1.27%	19.02B
BUREAU VERITAS SA	18.46x	1.99x	9.83x	3.77%	13.66B
JACOBS SOLUTIONS INC.	25.51x	1.07x	10.84x	1.28%	13.05B
INTERTEK GROUP PLC	24.16x	2.75x	11.81x	3.08%	11.48B
ALS LIMITED	32.93x	3.79x	15.53x	1.9%	8.05B
ISS A/S	14.2x	0.62x	9.01x	1.55%	6.5B
DKSH HOLDING AG	17x	0.37x	8.45x	4.28%	5.05B
Average	23.31x	2.42x	11.73x	2.73%	16.54B
Weighted average by Cap.	29.12x	4.10x	16.29x	1.83%