|
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| - EUR | -.--% |
|
-.--% | - |
| 11/07 | Audi site in Neckarsulm: Mayor demands clarity from Volkswagen | DP |
| 10/07 | BECHTLE AG : Buy rating from Jefferies | ZD |
Company Valuation: Bechtle AG
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 | 3,851 | - | - |
| Change | - | -47.47% | 37.3% | -31.48% | 40.45% | -30.04% | - | - |
| Enterprise Value (EV) 1 | 7,844 | 4,309 | 5,794 | 3,861 | 5,598 | 3,691 | 3,533 | 3,295 |
| Change | - | -45.06% | 34.45% | -33.36% | 44.98% | -34.07% | -4.28% | -6.72% |
| P/E | 34.2x | 16.6x | 21.5x | 15.9x | 24x | 16x | 14.7x | 13.7x |
| PBR | 5.86x | 2.71x | 3.28x | 2.05x | 2.68x | 1.74x | 1.62x | 1.5x |
| PEG | - | 2.04x | 3.57x | -2.1x | -3.6x | 3.3x | 1.63x | 1.88x |
| Capitalization / Revenue | 1.27x | 0.69x | 0.89x | 0.62x | 0.86x | 0.57x | 0.54x | 0.51x |
| EV / Revenue | 1.26x | 0.71x | 0.9x | 0.61x | 0.87x | 0.55x | 0.5x | 0.44x |
| EV / EBITDA | 18.3x | 9.22x | 11.4x | 7.85x | 11.3x | 7.16x | 6.4x | 5.63x |
| EV / EBIT | 24.1x | 12.1x | 15.2x | 11x | 16.7x | 10.5x | 9.26x | 8x |
| EV / FCF | 44.3x | 69.1x | 15.5x | 8.22x | 33.2x | 16.3x | 14.5x | 12.1x |
| FCF Yield | 2.26% | 1.45% | 6.47% | 12.2% | 3.01% | 6.12% | 6.89% | 8.25% |
| Dividend per Share 2 | 0.55 | 0.65 | 0.7 | 0.7 | 0.7 | 0.7446 | 0.8031 | 0.8375 |
| Rate of return | 0.87% | 1.97% | 1.54% | 2.25% | 1.6% | 2.44% | 2.63% | 2.74% |
| EPS 2 | 1.84 | 1.99 | 2.11 | 1.95 | 1.82 | 1.908 | 2.08 | 2.232 |
| Distribution rate | 29.9% | 32.7% | 33.2% | 35.9% | 38.5% | 39% | 38.6% | 37.5% |
| Net sales 1 | 6,246 | 6,028 | 6,423 | 6,306 | 6,406 | 6,720 | 7,106 | 7,522 |
| EBITDA 1 | 428.7 | 467.5 | 508.9 | 491.6 | 494.6 | 515.1 | 551.7 | 585.6 |
| EBIT 1 | 325.7 | 355.4 | 382.3 | 351.3 | 335.3 | 350.2 | 381.5 | 411.8 |
| Net income 1 | 231.4 | 251.1 | 265.5 | 245.5 | 229.2 | 239.6 | 260.8 | 276.7 |
| Net Debt 1 | -86.27 | 143.7 | 74.76 | -57.66 | 93.86 | -160 | -317.8 | -555.3 |
| Reference price 2 | 62.94 | 33.06 | 45.39 | 31.10 | 43.68 | 30.56 | 30.56 | 30.56 |
| 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
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 27.94x | 4.49x | 15.67x | 2.35% | 27TCr | |
| -91.57x | 14.47x | 83.76x | -.--% | 9.06TCr | |
| 10.05x | 1.1x | 5.78x | 4.8% | 8.28TCr | |
| 13.41x | 2.45x | 9.24x | 6.13% | 7.85TCr | |
| 19x | 5.01x | 12.36x | 2.99% | 5.72TCr | |
| 13.87x | 2.02x | 8.48x | 5.61% | 4.53TCr | |
| 19.09x | 1.53x | 9.63x | 1.5% | 3.59TCr | |
| 20.08x | 1.48x | 9.43x | 0.99% | 3.56TCr | |
| 15.86x | 2.03x | 9.43x | 5.45% | 3.3TCr | |
| Average | 5.30x | 3.84x | 18.20x | 3.31% | 8.1TCr | |
| Weighted average by Cap. | 6.55x | 4.61x | 20.73x | 3.03% |
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
- BC8 Stock
- Stock
- Valuation Bechtle AG
Choose MarketScreener Select your edition
All financial news and data tailored to specific country editions
