|
End-of-day quote
Xetra
|
5-day change | 1st Jan Change | ||
| - EUR | -.--% |
|
-.--% | - |
| 26/08 | Bechtle AG : Jefferies remains its Buy rating | ZD |
| 17/08 | Bechtle AG : Receives a Buy rating from Deutsche Bank | 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 | 4,614 | - | - |
| Change | - | -47.47% | 37.3% | -31.48% | 40.45% | -16.16% | - | - |
| Enterprise Value (EV) 1 | 7,844 | 4,309 | 5,794 | 3,861 | 5,598 | 4,589 | 4,463 | 4,247 |
| Change | - | -45.06% | 34.45% | -33.36% | 44.98% | -18.01% | -2.75% | -4.84% |
| P/E | 34.2x | 16.6x | 21.5x | 15.9x | 24x | 18.6x | 17x | 15.6x |
| PBR | 5.86x | 2.71x | 3.28x | 2.05x | 2.68x | 2.09x | 1.94x | 1.79x |
| PEG | - | 2.04x | 3.57x | -2.1x | -3.6x | 2.21x | 1.82x | 1.77x |
| Capitalization / Revenue | 1.27x | 0.69x | 0.89x | 0.62x | 0.86x | 0.67x | 0.63x | 0.59x |
| EV / Revenue | 1.26x | 0.71x | 0.9x | 0.61x | 0.87x | 0.66x | 0.61x | 0.54x |
| EV / EBITDA | 18.3x | 9.22x | 11.4x | 7.85x | 11.3x | 8.6x | 7.76x | 6.89x |
| EV / EBIT | 24.1x | 12.1x | 15.2x | 11x | 16.7x | 12.5x | 11.1x | 9.79x |
| EV / FCF | 44.3x | 69.1x | 15.5x | 8.22x | 33.2x | 22.1x | 17.3x | 14.9x |
| FCF Yield | 2.26% | 1.45% | 6.47% | 12.2% | 3.01% | 4.52% | 5.78% | 6.69% |
| Dividend per Share 2 | 0.55 | 0.65 | 0.7 | 0.7 | 0.7 | 0.7456 | 0.8033 | 0.8462 |
| Rate of return | 0.87% | 1.97% | 1.54% | 2.25% | 1.6% | 2.04% | 2.19% | 2.31% |
| EPS 2 | 1.84 | 1.99 | 2.11 | 1.95 | 1.82 | 1.973 | 2.157 | 2.348 |
| Distribution rate | 29.9% | 32.7% | 33.2% | 35.9% | 38.5% | 37.8% | 37.2% | 36% |
| Net sales 1 | 6,246 | 6,028 | 6,423 | 6,306 | 6,406 | 6,927 | 7,377 | 7,826 |
| EBITDA 1 | 428.7 | 467.5 | 508.9 | 491.6 | 494.6 | 533.8 | 575.4 | 616.8 |
| EBIT 1 | 325.7 | 355.4 | 382.3 | 351.3 | 335.3 | 365.7 | 400.9 | 433.6 |
| Net income 1 | 231.4 | 251.1 | 265.5 | 245.5 | 229.2 | 249.3 | 272.2 | 293.3 |
| Net Debt 1 | -86.27 | 143.7 | 74.76 | -57.66 | 93.86 | -24.88 | -151 | -367.2 |
| Reference price 2 | 62.94 | 33.06 | 45.39 | 31.10 | 43.68 | 36.62 | 36.62 | 36.62 |
| 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 (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 22.99x | 3.75x | 13.1x | 2.89% | 22TCr | |
| 13.89x | 1.53x | 8.04x | 3.45% | 11TCr | |
| -110.9x | 17.62x | 101.92x | -.--% | 11TCr | |
| 14.88x | 2.72x | 10.28x | 5.53% | 8.71TCr | |
| 20.5x | 5.37x | 13.2x | 2.78% | 6.24TCr | |
| 14.99x | 2.19x | 9.27x | 5.2% | 4.86TCr | |
| 21.04x | 1.72x | 10.6x | 1.44% | 4.06TCr | |
| 20.19x | 1.53x | 9.69x | 0.92% | 3.87TCr | |
| 18.16x | 2.3x | 11.01x | 4.81% | 3.73TCr | |
| Average | 3.97x | 4.30x | 20.79x | 3% | 8.44TCr | |
| Weighted average by Cap. | 0.12x | 5.04x | 24.21x | 2.91% |
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
Select your edition
All financial news and data tailored to specific country editions
