Stock EOAN EON SE
Add to a list
To use this feature you must be a member
Log inSign up

Financials EON SE Deutsche Boerse AG

Equities

EOAN

DE000ENAG999

Multiline Utilities

Real-time Estimate Tradegate
Other stock markets
 03:20:46 2024-07-08 pm EDT 		5-day change 1st Jan Change
12.22 EUR -1.07% Intraday chart for EON SE -0.29% +0.12%
Jul. 05 Green light for faster expansion of power lines DP
Jul. 04 Nuclear phase-out allegations: committee of inquiry begins work DP

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 24,833 23,633 31,789 20,045 31,716 31,797 - -
Enterprise Value (EV) 1 53,690 64,369 70,562 52,787 69,407 72,433 75,034 78,231
P/E ratio 14 x 23.2 x 6.77 x 13.3 x 60.8 x 10.5 x 12 x 12 x
Yield 4.83% 5.19% 4.02% 5.46% 4.36% 4.47% 4.66% 4.84%
Capitalization / Revenue 0.6 x 0.39 x 0.41 x 0.17 x 0.34 x 0.35 x 0.35 x 0.34 x
EV / Revenue 1.29 x 1.06 x 0.91 x 0.46 x 0.74 x 0.79 x 0.83 x 0.85 x
EV / EBITDA 9.66 x 9.32 x 8.94 x 6.55 x 7.41 x 8.11 x 8.2 x 8.27 x
EV / FCF -195 x 56.4 x -102 x 9.97 x -90.5 x -59.7 x -125 x -87.9 x
FCF Yield -0.51% 1.77% -0.98% 10% -1.11% -1.68% -0.8% -1.14%
Price to Book 2.74 x 4.8 x 2.64 x 1.53 x 2.25 x 2.06 x 1.93 x 1.82 x
Nbr of stocks (in thousands) 2,607,369 2,607,369 2,607,369 2,147,484 2,610,379 2,611,658 - -
Reference price 2 9.524 9.064 12.19 9.334 12.15 12.36 12.36 12.36
Announcement Date 3/25/20 3/24/21 3/16/22 3/15/23 3/13/24 - - -
1EUR in Million2EUR
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 41,484 60,944 77,358 115,660 93,686 91,979 89,976 92,579
EBITDA 1 5,558 6,905 7,889 8,059 9,370 8,928 9,149 9,457
EBIT 1 3,235 3,776 4,723 5,197 6,387 5,803 5,814 5,963
Operating Margin 7.8% 6.2% 6.11% 4.49% 6.82% 6.31% 6.46% 6.44%
Earnings before Tax (EBT) 1 797 2,181 6,123 1,997 101 4,671 4,462 4,496
Net income 1 1,566 1,017 4,691 1,831 517 3,004 2,755 2,799
Net margin 3.77% 1.67% 6.06% 1.58% 0.55% 3.27% 3.06% 3.02%
EPS 2 0.6800 0.3900 1.800 0.7000 0.2000 1.178 1.027 1.030
Free Cash Flow 1 -276 1,142 -693 5,292 -767 -1,214 -602 -890.2
FCF margin -0.67% 1.87% -0.9% 4.58% -0.82% -1.32% -0.67% -0.96%
FCF Conversion (EBITDA) - 16.54% - 65.67% - - - -
FCF Conversion (Net income) - 112.29% - 289.02% - - - -
Dividend per Share 2 0.4600 0.4700 0.4900 0.5100 0.5300 0.5524 0.5763 0.5986
Announcement Date 3/25/20 3/24/21 3/16/22 3/15/23 3/13/24 - - -
1EUR in Million2EUR
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2019 S2 2020 S1 2021 S1 2021 Q4 2022 Q1 2022 Q2 2022 S1 2022 Q3 2022 Q4 2023 Q1 2023 Q2 2023 S1 2023 Q3 2023 Q4 2023 S2 2024 Q1 2024 Q2 2024 Q3 2024 Q4 2025 Q1 2025 Q2
Net sales - 30,503 33,040 - - - - 28,807 34,067 33,543 18,817 - - 24,443 - - - - - - -
EBITDA 1 - 3,656 4,768 - 2,084 1,973 4,061 2,049 1,949 2,715 - 5,669 - - 3,701 2,745 -25.01 -20.01 -25.01 - -
EBIT 1 1,518 2,162 3,163 795 1,392 1,281 2,677 1,357 1,163 2,036 2,243 4,279 1,383 725 - 2,005 2,794 1,306 -72.87 - -
Operating Margin - 7.09% 9.57% - - - - 4.71% 3.41% 6.07% 11.92% - - 2.97% - - - - - - -
Earnings before Tax (EBT) - - 3,493 - - - - - - - - - - - - - - - - - -
Net income - - 2,548 907 - - - - -1,983 -72 - - - -652 - - - - - - -
Net margin - - 7.71% - - - - - -5.82% -0.21% - - - -2.67% - - - - - - -
EPS - - - 0.3500 - - - - - -0.0300 0.4400 - - - - - - - - - -
Dividend per Share 2 - - - 0.4900 0.4900 0.4900 - - - - 0.5100 - - - - - 0.1375 0.1375 0.1375 0.1425 0.1425
Announcement Date 3/25/20 8/12/20 8/11/21 3/16/22 5/11/22 8/10/22 8/10/22 11/9/22 3/15/23 5/10/23 8/9/23 8/9/23 11/8/23 3/13/24 3/13/24 5/15/24 - - - - -
1EUR in Million2EUR
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt 1 28,857 40,736 38,773 32,742 37,691 40,636 43,237 46,434
Net Cash position 1 - - - - - - - -
Leverage (Debt/EBITDA) 5.192 x 5.899 x 4.915 x 4.063 x 4.023 x 4.551 x 4.726 x 4.91 x
Free Cash Flow 1 -276 1,142 -693 5,292 -767 -1,214 -602 -890
ROE (net income / shareholders' equity) 20.7% 23.4% 55.3% 13.1% 3.44% 19.5% 17.1% 15.4%
ROA (Net income/ Total Assets) 2.05% 1.05% 4.36% 1.44% 0.42% 2.26% 2.06% 2.06%
Assets 1 76,446 96,733 107,572 126,880 123,743 132,906 134,044 136,031
Book Value Per Share 2 3.480 1.890 4.620 6.100 5.400 6.000 6.390 6.780
Cash Flow per Share 2 1.290 2.040 1.560 3.850 2.170 2.220 2.540 2.600
Capex 1 3,241 4,171 4,762 4,753 6,421 7,188 7,741 8,345
Capex / Sales 7.81% 6.84% 6.16% 4.11% 6.85% 7.81% 8.6% 9.01%
Announcement Date 3/25/20 3/24/21 3/16/22 3/15/23 3/13/24 - - -
1EUR in Million2EUR
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Ratings for EON SE

Trading Rating
Investor Rating
ESG Refinitiv
More Ratings

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
BUY
Number of Analysts
17
Last Close Price
12.36 EUR
Average target price
15.06 EUR
Spread / Average Target
+21.91%
Consensus

EPS Revisions

Estimates Revisions

Quarterly revenue - Rate of surprise

Company calendar

Sector Other Multiline Utilities

1st Jan change Capi.
ABU DHABI NATIONAL ENERGY COMPANY Stock Abu Dhabi National Energy Company
-17.71% 88.46B
ACWA POWER COMPANY Stock ACWA Power Company
+41.61% 71.31B
NATIONAL GRID PLC Stock National Grid plc
-12.23% 57.19B
E.D.F. Stock E.D.F.
-.--% 51.55B
SEMPRA Stock Sempra
+0.32% 48.18B
ENGIE Stock ENGIE
-10.70% 37.46B
PUBLIC SERVICE ENTERPRISE GROUP, INC. Stock Public Service Enterprise Group, Inc.
+22.00% 36.89B
RWE AG Stock RWE AG
-19.72% 27.06B
VEOLIA ENVIRONNEMENT Stock Veolia Environnement
+1.82% 22.85B
Other Multiline Utilities
  1. Stock Market
  2. Equities
  3. EOAN Stock
  4. EOAN Stock
  5. Financials EON SE