|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 16.65 CHF | +0.97% |
|
+10.41% | +112.10% |
| 07/07 | How does the AI Capex look three years down the line? |  |
| 01/07 | Swiss Market Index Blinks Red; Galderma Falls | MT |
Company Valuation: ams-OSRAM AG
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 4,179 | 1,784 | 2,238 | 622.9 | 835 | 1,770 | - | - |
| Change | - | -57.31% | 25.45% | -72.17% | 34.06% | 111.94% | - | - |
| Enterprise Value (EV) 1 | 5,983 | 3,501 | 3,550 | 2,036 | 1,913 | 3,364 | 3,309 | 3,222 |
| Change | - | -41.48% | 1.4% | -42.65% | -6.04% | 75.83% | -1.63% | -2.63% |
| P/E | -131x | -4.02x | -0.44x | -0.79x | -6.44x | -5.76x | -20.3x | 59.2x |
| PBR | 1.33x | 0.63x | 0.37x | 0.51x | 0.88x | 1.93x | 2.28x | 1.94x |
| PEG | - | -0x | -0x | 0x | 0.1x | -0x | 0.3x | -0x |
| Capitalization / Revenue | 0.83x | 0.37x | 0.62x | 0.18x | 0.25x | 0.55x | 0.53x | 0.5x |
| EV / Revenue | 1.18x | 0.73x | 0.99x | 0.59x | 0.58x | 1.05x | 1x | 0.9x |
| EV / EBITDA | 6.22x | 4.09x | 6.4x | 3.66x | 3.26x | 6.15x | 5.15x | 4.58x |
| EV / EBIT | 30.2x | -21.7x | -2.48x | -3.72x | 18.8x | 35x | 20.3x | 18.6x |
| EV / FCF | 12.4x | 56.5x | -9.47x | -30.4x | 50.3x | -13.4x | 88.9x | 21.9x |
| FCF Yield | 8.1% | 1.77% | -10.6% | -3.29% | 1.99% | -7.44% | 1.13% | 4.56% |
| Dividend per Share 2 | - | - | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - | - | - |
| EPS 2 | -1.226 | -17 | -52 | -7.94 | -1.31 | -3.109 | -0.8825 | 0.3024 |
| Distribution rate | - | - | - | - | - | - | - | - |
| Net sales 1 | 5,058 | 4,819 | 3,590 | 3,428 | 3,323 | 3,208 | 3,317 | 3,575 |
| EBITDA 1 | 961.6 | 857 | 555 | 557 | 586 | 546.9 | 642 | 703.3 |
| EBIT 1 | 197.9 | -161 | -1,430 | -547 | 102 | 96.09 | 163.2 | 173.3 |
| Net income 1 | -31.53 | -444 | -1,613 | -785 | -129 | -238.2 | -68.12 | 11.07 |
| Net Debt 1 | 1,803 | 1,717 | 1,312 | 1,413 | 1,078 | 1,594 | 1,539 | 1,452 |
| Reference price 2 | 160.33 | 68.31 | 22.71 | 6.31 | 8.44 | 17.90 | 17.90 | 17.90 |
| Nbr of stocks (in thousands) | 26,067 | 26,119 | 98,544 | 98,751 | 98,925 | 98,849 | - | - |
| Announcement Date | 08/02/22 | 07/02/23 | 09/02/24 | 11/02/25 | 09/02/26 | - | - | - |
1EUR in Million2EUR
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | -5.76x | 1.05x | 6.15x | -.--% | 201.5Cr | |
| 21.88x | 12.32x | 18.28x | 0.37% | 5,01000Cr | |
| 22.11x | 10.78x | 14.65x | 1.15% | 1,88400Cr | |
| 42.17x | 17.37x | 25.57x | 0.68% | 1,81700Cr | |
| 12.67x | 7.68x | 9.29x | 0.06% | 1,04000Cr | |
| 5.44x | 3.11x | 3.74x | 0.32% | 88TCr | |
| 97.19x | 16.85x | 62.32x | -.--% | 85TCr | |
| -39.91x | 7.72x | 21.62x | -.--% | 47TCr | |
| 215.27x | 45.78x | 97.11x | -.--% | 28TCr | |
| 32.89x | 11.93x | 22.12x | 2.05% | 26TCr | |
| Average | 40.39x | 13.46x | 28.08x | 0.46% | 1,24800Cr | |
| Weighted average by Cap. | 30.30x | 12.66x | 21.98x | 0.49% |
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
- AMS Stock
- Valuation ams-OSRAM AG
Select your edition
All financial news and data tailored to specific country editions
