Valuation Bechtle AG OTC Markets

Stocks

Market Closed - OTC Markets 07:42:20 18/09/2026 pm IST			5-day change	1st Jan Change
8.170 ^USD	-2.16%		-.--%	-27.38%

02/10	Bechtle AG : Receives a Buy rating from Berenberg	ZD
01/10	Back in the business with a bang !

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	7,930	4,166	5,719	3,919	5,504	4,314	-	-
Change	-	-47.47%	37.3%	-31.48%	40.45%	-21.61%	-	-
Enterprise Value (EV) ¹	7,844	4,309	5,794	3,861	5,598	4,332	4,171	3,951
Change	-	-45.06%	34.45%	-33.36%	44.98%	-22.6%	-3.71%	-5.28%
P/E	34.2x	16.6x	21.5x	15.9x	24x	17.3x	15.8x	14.4x
PBR	5.86x	2.71x	3.28x	2.05x	2.68x	1.96x	1.81x	1.67x
PEG	-	2.04x	3.57x	-2.1x	-3.6x	2.01x	1.63x	1.54x
Capitalization / Revenue	1.27x	0.69x	0.89x	0.62x	0.86x	0.62x	0.58x	0.55x
EV / Revenue	1.26x	0.71x	0.9x	0.61x	0.87x	0.62x	0.57x	0.51x
EV / EBITDA	18.3x	9.22x	11.4x	7.85x	11.3x	8.1x	7.23x	6.37x
EV / EBIT	24.1x	12.1x	15.2x	11x	16.7x	11.9x	10.4x	9.07x
EV / FCF	44.3x	69.1x	15.5x	8.22x	33.2x	21.5x	16.1x	13.9x
FCF Yield	2.26%	1.45%	6.47%	12.2%	3.01%	4.64%	6.2%	7.18%
Dividend per Share ²	0.55	0.65	0.7	0.7	0.7	0.741	0.793	0.83
Rate of return	0.87%	1.97%	1.54%	2.25%	1.6%	2.16%	2.32%	2.42%
EPS ²	1.84	1.99	2.11	1.95	1.82	1.977	2.168	2.371
Distribution rate	29.9%	32.7%	33.2%	35.9%	38.5%	37.5%	36.6%	35%
Net sales ¹	6,246	6,028	6,423	6,306	6,406	6,936	7,376	7,807
EBITDA ¹	428.7	467.5	508.9	491.6	494.6	534.5	576.7	619.8
EBIT ¹	325.7	355.4	382.3	351.3	335.3	364.5	400.8	435.9
Net income ¹	231.4	251.1	265.5	245.5	229.2	248.6	272.4	296
Net Debt ¹	-86.27	143.7	74.76	-57.66	93.86	18.09	-142.7	-363.1
Reference price ²	62.94	33.06	45.39	31.10	43.68	34.24	34.24	34.24
Nbr of stocks (in thousands)	1,26,000	1,26,000	1,26,000	1,26,000	1,26,000	1,26,000	-	-
Announcement Date	18/03/22	17/03/23	15/03/24	13/03/25	19/03/26	-	-	-

¹EUR in Million²EUR

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
IBM	21.86x	3.6x	12.56x	3.04%	21TCr
SALESFORCE, INC.	22.46x	4.73x	11.6x	0.74%	19TCr
ACCENTURE PLC	14.77x	1.61x	8.44x	3.25%	12TCr
CLOUDFLARE, INC.	-602.19x	42.83x	175.97x	-.--%	12TCr
SNOWFLAKE INC.	-134.17x	18.65x	103.28x	-.--%	12TCr
TATA CONSULTANCY SERVICES LTD.	13.47x	2.43x	9.22x	6.1%	7.81TCr
RELX PLC	19.46x	5.19x	12.74x	2.88%	5.82TCr
COREWEAVE, INC.	-17.53x	7.42x	12.62x	-.--%	4.94TCr
FUJITSU LIMITED	22.77x	1.89x	11.94x	1.37%	4.48TCr
Average	-71.01x	9.82x	39.82x	1.93%	11.07TCr
Weighted average by Cap.	-78.25x	10.40x	42.93x	1.88%