|
Market Closed -
Euronext Amsterdam
19:55:00 30/10/2026 +03
|
5-day change | 1st Jan Change | ||
| 54.40 EUR | +0.28% |
|
-.--% | +43.61% |
| 07-30 | Koninklijke Vopak N.V., Q2 2026 Earnings Call, Jul 30, 2026 | |
| 07-30 | Vopak raises outlook as growth projects boost confidence, shares rise | RE |
Company Valuation: Vopak
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 3,863 | 3,480 | 3,820 | 4,761 | 4,366 | 6,199 | - | - |
| Change | - | -9.91% | 9.75% | 24.65% | -8.3% | 41.99% | - | - |
| Enterprise Value (EV) 1 | 6,788 | 6,531 | 6,106 | 7,433 | 7,066 | 9,129 | 9,231 | 9,220 |
| Change | - | -3.79% | -6.51% | 21.73% | -4.94% | 29.2% | 1.12% | -0.12% |
| P/E | 18x | -20.7x | 8.39x | 13.6x | 7.24x | 16.2x | 13.7x | 11.8x |
| PBR | 1.15x | 1.17x | 1.19x | 1.65x | 1.34x | 1.81x | 1.72x | 1.61x |
| PEG | - | 0x | -0x | -1x | 0.1x | -0.5x | 0.7x | 0.7x |
| Capitalization / Revenue | 3.15x | 2.55x | 2.68x | 3.62x | 3.36x | 4.56x | 4.36x | 4.24x |
| EV / Revenue | 5.53x | 4.78x | 4.28x | 5.65x | 5.44x | 6.72x | 6.49x | 6.3x |
| EV / EBITDA | 8.21x | 7.36x | 6.34x | 7.95x | 7.51x | 9.42x | 8.64x | 8.2x |
| EV / EBIT | 13.7x | 11.9x | 9.53x | 11.9x | 11.3x | 15x | 13.6x | 12.6x |
| EV / FCF | 35.9x | 14.3x | 13x | 12.5x | 12.7x | 41.4x | 33.7x | 26.3x |
| FCF Yield | 2.78% | 7% | 7.69% | 7.99% | 7.88% | 2.41% | 2.97% | 3.8% |
| Dividend per Share 2 | 1.25 | 1.3 | 1.5 | 1.6 | 1.6 | 1.898 | 1.914 | 1.994 |
| Rate of return | 4.06% | 4.68% | 4.93% | 3.76% | 4.22% | 3.49% | 3.52% | 3.67% |
| EPS 2 | 1.71 | -1.34 | 3.63 | 3.12 | 5.23 | 3.349 | 3.978 | 4.615 |
| Distribution rate | 73.1% | -97% | 41.3% | 51.3% | 30.6% | 56.7% | 48.1% | 43.2% |
| Net sales 1 | 1,228 | 1,367 | 1,426 | 1,316 | 1,299 | 1,358 | 1,423 | 1,462 |
| EBITDA 1 | 826.6 | 887.2 | 963.5 | 934.6 | 940.4 | 969 | 1,069 | 1,125 |
| EBIT 1 | 494.8 | 547.3 | 640.5 | 627.2 | 625.2 | 610.4 | 680.1 | 730.4 |
| Net income 1 | 214.2 | -168.4 | 455.7 | 375.7 | 604 | 377.8 | 432.8 | 496.3 |
| Net Debt 1 | 2,925 | 3,051 | 2,286 | 2,672 | 2,700 | 2,930 | 3,031 | 3,020 |
| Reference price 2 | 30.80 | 27.75 | 30.44 | 42.50 | 37.88 | 54.40 | 54.40 | 54.40 |
| Nbr of stocks (in thousands) | 125,433 | 125,416 | 125,484 | 112,029 | 115,264 | 113,961 | - | - |
| Announcement Date | 2/16/22 A | 2/15/23 A | 2/14/24 A | 2/19/25 A | 2/25/26 A | - | - | - |
1EUR in Million2EUR
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 16.24x | 6.72x | 9.42x | 3.49% | 6.92B | |
| 24.92x | 3.34x | 13.25x | 5.62% | 110B | |
| 29.8x | 10.03x | 14.58x | 2.84% | 90.94B | |
| 12.57x | 1.73x | 10.41x | 5.87% | 82.38B | |
| 21.99x | 5.88x | 11.81x | 3.51% | 75.45B | |
| 12.04x | 1.14x | 7.3x | 6.54% | 72B | |
| 27.76x | 4.61x | 14.66x | 1.58% | 67.54B | |
| 28.74x | 3.77x | 9.92x | 0.7% | 67.45B | |
| 23.42x | 9.62x | 12.92x | 3.89% | 67.33B | |
| 13.95x | 6.57x | 11.88x | 7.56% | 60.99B | |
| Average | 21.14x | 5.34x | 11.61x | 4.16% | 70.14B | |
| Weighted average by Cap. | 21.92x | 5.15x | 11.95x | 4.28% |
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
- VPK Stock
- Valuation Vopak
Select your edition
All financial news and data tailored to specific country editions
