|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 56.32 EUR | +3.61% |
|
+2.66% | -8.93% |
| 07-16 | TP Loses More Ground, JPMorgan Resumes Coverage With Underweight |  |
| 07-01 | AlphaValue/Baader Europe Upgrades Teleperformance to Buy, Trims PT | MT |
Company Valuation: Teleperformance SE
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 23,023 | 13,155 | 8,033 | 4,920 | 3,595 | 3,275 | - | - |
| Change | - | -42.86% | -38.94% | -38.75% | -26.93% | -8.9% | - | - |
| Enterprise Value (EV) 1 | 25,679 | 15,764 | 12,586 | 8,810 | 7,561 | 6,780 | 6,292 | 5,786 |
| Change | - | -38.61% | -20.16% | -30% | -14.18% | -10.32% | -7.2% | -8.04% |
| P/E | 41.9x | 20.6x | 13x | 9.54x | 7.36x | 6.33x | 5.6x | 5.24x |
| PBR | 7.29x | 3.55x | 1.84x | 1.08x | 0.89x | 0.77x | 0.71x | 0.65x |
| PEG | - | 1.3x | -2.26x | -0.7x | -2.07x | 1.08x | 0.4x | 0.76x |
| Capitalization / Revenue | 3.24x | 1.61x | 0.96x | 0.48x | 0.35x | 0.33x | 0.32x | 0.32x |
| EV / Revenue | 3.61x | 1.93x | 1.51x | 0.86x | 0.74x | 0.68x | 0.62x | 0.56x |
| EV / EBITDA | 17.4x | 9.01x | 7.09x | 4.2x | 3.77x | 3.52x | 3.19x | 2.84x |
| EV / EBIT | 24x | 12.5x | 9.76x | 5.73x | 5.09x | 4.81x | 4.33x | 3.87x |
| EV / FCF | 38.8x | 15.8x | 15.5x | 8.13x | 8.39x | 8.53x | 7.08x | 6.15x |
| FCF Yield | 2.57% | 6.32% | 6.45% | 12.3% | 11.9% | 11.7% | 14.1% | 16.3% |
| Dividend per Share 2 | 3.3 | 3.85 | 3.85 | 4.2 | 4.5 | 4.52 | 4.735 | 4.768 |
| Rate of return | 0.84% | 1.73% | 2.92% | 5.05% | 7.28% | 8.02% | 8.41% | 8.47% |
| EPS 2 | 9.36 | 10.8 | 10.18 | 8.71 | 8.4 | 8.893 | 10.05 | 10.74 |
| Distribution rate | 35.3% | 35.6% | 37.8% | 48.2% | 53.6% | 50.8% | 47.1% | 44.4% |
| Net sales 1 | 7,115 | 8,154 | 8,345 | 10,280 | 10,209 | 10,018 | 10,145 | 10,335 |
| EBITDA 1 | 1,478 | 1,750 | 1,775 | 2,096 | 2,006 | 1,925 | 1,970 | 2,034 |
| EBIT 1 | 1,071 | 1,262 | 1,290 | 1,537 | 1,485 | 1,409 | 1,453 | 1,496 |
| Net income 1 | 557 | 645 | 602 | 523 | 497 | 514.7 | 580.2 | 609.3 |
| Net Debt 1 | 2,656 | 2,609 | 4,553 | 3,890 | 3,966 | 3,505 | 3,017 | 2,511 |
| Reference price 2 | 392.00 | 222.70 | 132.05 | 83.12 | 61.84 | 56.32 | 56.32 | 56.32 |
| 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
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 6.33x | 0.68x | 3.52x | 8.02% | 3.73B | |
| 42.12x | 7.53x | 27.19x | 0.85% | 82.39B | |
| 39.4x | 4.61x | 15.03x | 1.16% | 20.79B | |
| 30.95x | 1.28x | 12.89x | 1.05% | 15.89B | |
| 18.91x | 2.03x | 10.07x | 3.7% | 13.63B | |
| 25.15x | 2.83x | 12.14x | 2.98% | 11.92B | |
| 23.36x | 3.25x | 12.51x | 2.5% | 7.26B | |
| 15.17x | 0.66x | 9.48x | 1.38% | 6.91B | |
| 44.78x | 2.02x | 15.78x | 0.46% | 5.32B | |
| 8.81x | 1.01x | 5.34x | 2.4% | 5.3B | |
| Average | 25.50x | 2.59x | 12.40x | 2.45% | 17.31B | |
| Weighted average by Cap. | 34.20x | 4.88x | 19.18x | 1.56% |
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
- TEP Stock
- Valuation Teleperformance SE
Select your edition
All financial news and data tailored to specific country editions
