Valuation Thales Börse Stuttgart

Stocks

Market Closed - Börse Stuttgart Other stock markets 08:37:08 23/07/2026 +03			Pre-market 08:55:50
226.90 ^EUR	+0.44%		227.35	+0.20%

08:25am	Thales Books Strong Orders as Defense, Aerospace Businesses Keep Growing	DJ
08:03am	Thales posts jump in first-half orders on surge in defence spending	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	15,929	25,259	27,925	28,476	47,195	46,602	-	-
Change	-	58.57%	10.55%	1.97%	65.74%	-1.26%	-	-
Enterprise Value (EV) ¹	16,724	25,295	31,925	31,520	48,813	47,012	46,111	43,643
Change	-	51.25%	26.21%	-1.27%	54.86%	-3.69%	-1.92%	-5.35%
P/E	14.6x	22.6x	27.3x	20.1x	28.2x	25.9x	20.5x	17.9x
PBR	2.46x	3.49x	4.05x	3.79x	5.93x	5.33x	4.66x	4.06x
PEG	-	6.81x	-3.8x	0.5x	1.5x	3.44x	0.8x	1.2x
Capitalization / Revenue	0.98x	1.44x	1.52x	1.38x	2.13x	1.96x	1.81x	1.67x
EV / Revenue	1.03x	1.44x	1.73x	1.53x	2.21x	1.98x	1.79x	1.57x
EV / EBITDA	7.12x	10.5x	12.4x	10.9x	12.8x	12.3x	10.9x	9.41x
EV / EBIT	10.1x	13.1x	15x	13x	17.8x	15.7x	13.7x	11.7x
EV / FCF	7.41x	10.2x	15.8x	15.6x	18.9x	21.3x	18.1x	15.1x
FCF Yield	13.5%	9.85%	6.35%	6.43%	5.28%	4.69%	5.54%	6.63%
Dividend per Share ²	2.56	2.94	3.4	3.7	3.9	4.223	4.875	5.498
Rate of return	3.42%	2.46%	2.54%	2.67%	1.7%	1.86%	2.15%	2.42%
EPS ²	5.12	5.29	4.91	6.89	8.15	8.763	11.05	12.65
Distribution rate	50%	55.6%	69.2%	53.7%	47.9%	48.2%	44.1%	43.5%
Net sales ¹	16,192	17,569	18,428	20,577	22,136	23,723	25,722	27,881
EBITDA ¹	2,348	2,405	2,582	2,898	3,827	3,809	4,212	4,640
EBIT ¹	1,649	1,935	2,132	2,419	2,740	2,999	3,356	3,738
Net income ¹	1,089	1,121	1,023	1,420	1,675	1,760	2,216	2,529
Net Debt ¹	795	35.2	4,000	3,044	1,618	410.1	-491	-2,959
Reference price ²	74.80	119.30	133.95	138.65	229.80	226.80	226.80	226.80
Nbr of stocks (in thousands)	212,957	211,730	208,476	205,380	205,373	205,477	-	-
Announcement Date	3/3/22 A	3/8/23 A	3/5/24 A	3/4/25 A	3/3/26 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.($)
CHINA SPACESAT CO.,LTD.	1146.35x	9.87x	160.64x	-	10.41B
HENSOLDT AG	52.92x	3.47x	18.68x	0.89%	10.19B
PLANET LABS PBC	-42.64x	17.58x	791.05x	-.--%	8.05B
OHB SE	77.66x	3.35x	29.6x	0.28%	5.89B
SHANGHAI HUACE NAVIGATION TECHNOLOGY LTD	24.92x	4.67x	20.24x	1.84%	3.12B
SYNSPECTIVE INC.	48x	23.6x	-174.31x	-.--%	964M
CHENGDU M&S ELECTRONICS TECHNOLOGY CO.,LTD.	36.08x	-	-	-	565M
SATREC INITIATIVE CO., LTD.	66.05x	3.35x	27.11x	0.19%	580M
Average	176.17x	9.41x	124.72x	0.53%	4.97B
Weighted average by Cap.	321.05x	8.64x	212.21x	0.58%