| Size & multiples | |||
| Market Cap | €19.96B | Enterprise Value | €22.16B |
| P/E (TTM) | 13.40× | PEG (trailing) | — |
| P/S | 2.49× | P/FCF | 36.28× |
| EV/EBITDA | 8.10× | EV/EBIT | 10.49× |
| EV/Sales | 2.77× | EV/FCF | 40.28× |
| FCF Yield | 2.76% | Buyback Yield | — |
| Owner Earnings (TTM) | €1.49B | Owner Earnings Yield | 7.46% |
| Shareholder Yield | — | ||
| Cost of capital & EVAmethodology → | |||
| Beta (5y monthly) | 0.18 | Risk-free (assumed) | 4.00% |
| Equity risk premium (assumed) | 5.00% | Cost of Equity | 4.90% |
| After-tax Cost of Debt | 3.99% | WACC | 4.80% |
| ROIC | 12.96% | EVA Spread (ROIC−WACC) | 8.16% |
| EVA | €1.10B | ||
FCF sits 63% below owner earnings — spending above maintenance (growth capex) or absorbing working capital, so FCF understates the steady-state cash the business throws off.
Flows latest annual · EPS TTM €4.29 · revenue TTM €8.01B · FCF TTM €550.2M (in EUR)
Output of a disclosed model whose assumptions may be wrong — research information, not investment advice. See the Disclaimer.
Cheap vs Utilities on P/E, EV/EBITDA
P/E 18th · EV/EBITDA 17th percentile in the Utilities pool — placement read per multiple; the API emits no single blended figure, so none is shown.
Compared against all 161 Utilities names we cover — one sector-wide pool, so the median skews toward smaller (often unprofitable) companies. Try the Size band for a cap-matched read.
| Metric | This (FY) | Peer median | IQR (25–75) | %ile |
|---|---|---|---|---|
| P/E | 13.4x | 19.9x | 15.0x–24.5x | 18 ↓cheap |
| EV/EBITDA | 8.1x | 12.0x | 9.5x–14.3x | 17 ↓cheap |
| FCF Yield | 2.8% | -1.6% | -6.5%–2.8% | 75 ↑strong |
| Dividend Yield | 6.4% | 2.9% | 2.3%–3.8% | 95 ↑strong |
| Net Margin | 18.6% | 12.5% | 6.4%–18.2% | 77 ↑strong |
| Operating Margin | 26.4% | 21.2% | 11.0%–27.7% | 71 ↑strong |
| ROE | 14.7% | 9.3% | 6.9%–12.3% | 82 ↑strong |
