|
Delayed
Liquidnet
05:59:31 04/10/2018 pm IST
|
5-day change | 1st Jan Change | ||
| 50.02 EUR | -5.23% |
|
-.--% | - |
| 08/09 | Andritz Wins Slovak Hydropower Modernization Contract | MT |
| 08/09 | Andritz AG and Vuje Receive Contract from Vodohospodárska Výstavba to Modernize Gabcíkovo Hydroelectric Power Plant | CI |
Company Valuation: Andritz
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 4,504 | 5,312 | 5,578 | 4,859 | 6,512 | 8,232 | - | - |
| Change | - | 17.93% | 5.02% | -12.89% | 34.01% | 26.41% | - | - |
| Enterprise Value (EV) 1 | 4,114 | 4,569 | 5,128 | 4,433 | 6,011 | 7,522 | 7,279 | 7,138 |
| Change | - | 11.05% | 12.23% | -13.55% | 35.6% | 25.14% | -3.24% | -1.94% |
| P/E | 13.8x | 12.9x | 11x | 9.82x | 14.4x | 17.2x | 14.5x | 12.8x |
| PBR | 2.86x | 2.87x | 2.57x | 2.13x | 2.66x | 3.13x | 2.8x | 2.51x |
| PEG | - | 0.5x | 0.5x | -3.16x | -2.11x | 3.52x | 0.8x | 1x |
| Capitalization / Revenue | 0.7x | 0.7x | 0.64x | 0.58x | 0.83x | 1x | 0.93x | 0.87x |
| EV / Revenue | 0.64x | 0.61x | 0.59x | 0.53x | 0.76x | 0.91x | 0.82x | 0.76x |
| EV / EBITDA | 5.73x | 5.53x | 5.63x | 4.99x | 7.3x | 8.33x | 7.21x | 6.41x |
| EV / EBIT | 8.58x | 7.98x | 7.48x | 6.7x | 10.3x | 11.5x | 9.68x | 8.58x |
| EV / FCF | 9.81x | 8.68x | 34.5x | 11.1x | 15.7x | 11.3x | 13.2x | 11.9x |
| FCF Yield | 10.2% | 11.5% | 2.9% | 9% | 6.37% | 8.86% | 7.59% | 8.4% |
| Dividend per Share 2 | 1.65 | 2.1 | 2.5 | 2.6 | 2.7 | 2.81 | 3.05 | 3.34 |
| Rate of return | 3.64% | 3.92% | 4.43% | 5.31% | 4.04% | 3.35% | 3.63% | 3.98% |
| EPS 2 | 3.28 | 4.14 | 5.15 | 4.99 | 4.65 | 4.877 | 5.796 | 6.539 |
| Distribution rate | 50.3% | 50.7% | 48.5% | 52.1% | 58.1% | 57.6% | 52.6% | 51.1% |
| Net sales 1 | 6,463 | 7,543 | 8,660 | 8,314 | 7,883 | 8,248 | 8,853 | 9,453 |
| EBITDA 1 | 718.3 | 825.5 | 910.2 | 887.9 | 823.4 | 903.1 | 1,010 | 1,113 |
| EBIT 1 | 479.6 | 572.7 | 685.2 | 661.9 | 582.8 | 652.9 | 751.9 | 831.9 |
| Net income 1 | 325.5 | 409.6 | 510.2 | 496.5 | 456.3 | 483 | 574.8 | 650.1 |
| Net Debt 1 | -389.8 | -742.6 | -450.4 | -426.4 | -500.8 | -709.7 | -953.1 | -1,094 |
| Reference price 2 | 45.38 | 53.55 | 56.40 | 48.98 | 66.75 | 84.00 | 84.00 | 84.00 |
| Nbr of stocks (in thousands) | 99,256 | 99,191 | 98,904 | 99,210 | 97,556 | 97,999 | - | - |
| Announcement Date | 08/03/22 | 08/03/23 | 29/02/24 | 06/03/25 | 05/03/26 | - | - | - |
1EUR in Million2EUR
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 30.41x | 5.2x | 18.93x | 0.86% | 12TCr | |
| 25.93x | 4.74x | 16.62x | 2.32% | 3.48TCr | |
| 20.34x | 1.74x | 12.52x | 2.31% | 2.96TCr | |
| 28.78x | 3.86x | 14.57x | 0.12% | 2.83TCr | |
| 19.53x | 3.34x | 10.67x | 1.56% | 2.79TCr | |
| 20.88x | 3.03x | 13.07x | 1.12% | 2.55TCr | |
| 23.3x | 2.85x | 12.28x | 1.62% | 2.5TCr | |
| 93.86x | 35.38x | 77.15x | 0.4% | 2.44TCr | |
| 25.52x | 3.21x | 15.69x | 1.77% | 2.34TCr | |
| Average | 32.06x | 7.04x | 21.28x | 1.34% | 3.76TCr | |
| Weighted average by Cap. | 31.04x | 6.29x | 20.14x | 1.24% |
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
- ANDR Stock
- ANDR Stock
- Valuation Andritz
Select your edition
All financial news and data tailored to specific country editions
