|
Market Closed -
Xetra
09:05:13 23/10/2026 pm IST
|
5-day change | 1st Jan Change | ||
| 35.74 EUR | +2.11% |
|
+2.64% | -18.18% |
| 20/10 | Bechtle AG : JP Morgan remains Neutral | ZD |
| 12/10 | Bechtle AG : Berenberg remains its Buy rating | 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 | 4,503 | - | - |
| Change | - | -47.47% | 37.3% | -31.48% | 40.45% | -18.18% | - | - |
| Enterprise Value (EV) 1 | 7,844 | 4,309 | 5,794 | 3,861 | 5,598 | 4,522 | 4,362 | 4,142 |
| Change | - | -45.06% | 34.45% | -33.36% | 44.98% | -19.21% | -3.56% | -5.05% |
| P/E | 34.2x | 16.6x | 21.5x | 15.9x | 24x | 18.1x | 16.5x | 15.1x |
| PBR | 5.86x | 2.71x | 3.28x | 2.05x | 2.68x | 2.04x | 1.89x | 1.75x |
| PEG | - | 2.04x | 3.57x | -2.1x | -3.6x | 2.09x | 1.71x | 1.61x |
| Capitalization / Revenue | 1.27x | 0.69x | 0.89x | 0.62x | 0.86x | 0.65x | 0.61x | 0.58x |
| EV / Revenue | 1.26x | 0.71x | 0.9x | 0.61x | 0.87x | 0.65x | 0.59x | 0.53x |
| EV / EBITDA | 18.3x | 9.22x | 11.4x | 7.85x | 11.3x | 8.46x | 7.56x | 6.68x |
| EV / EBIT | 24.1x | 12.1x | 15.2x | 11x | 16.7x | 12.4x | 10.9x | 9.5x |
| EV / FCF | 44.3x | 69.1x | 15.5x | 8.22x | 33.2x | 22.5x | 16.9x | 14.6x |
| FCF Yield | 2.26% | 1.45% | 6.47% | 12.2% | 3.01% | 4.44% | 5.93% | 6.85% |
| 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% | 2.07% | 2.22% | 2.32% |
| EPS 2 | 1.84 | 1.99 | 2.11 | 1.95 | 1.82 | 1.977 | 2.169 | 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 | 6,939 | 7,380 | 7,810 |
| EBITDA 1 | 428.7 | 467.5 | 508.9 | 491.6 | 494.6 | 534.8 | 576.9 | 620 |
| EBIT 1 | 325.7 | 355.4 | 382.3 | 351.3 | 335.3 | 364.8 | 401 | 436.1 |
| Net income 1 | 231.4 | 251.1 | 265.5 | 245.5 | 229.2 | 248.5 | 272.3 | 295.8 |
| Net Debt 1 | -86.27 | 143.7 | 74.76 | -57.66 | 93.86 | 19.2 | -141.6 | -361.7 |
| Reference price 2 | 62.94 | 33.06 | 45.39 | 31.10 | 43.68 | 35.74 | 35.74 | 35.74 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 17.71x | 0.64x | 8.28x | 2.12% | 494.06Cr | |
| 25.22x | 4.05x | 14.08x | 2.68% | 24TCr | |
| 23.95x | 5.01x | 12.28x | 0.69% | 21TCr | |
| 17.66x | 2.01x | 10.33x | 2.68% | 15TCr | |
| -123.59x | 17.14x | 94.25x | -.--% | 11TCr | |
| -523.76x | 37.2x | 152.79x | -.--% | 11TCr | |
| 16.35x | 2.95x | 11.37x | 4.92% | 9.58TCr | |
| 23.33x | 6.05x | 14.86x | 2.4% | 7.04TCr | |
| 25.59x | 2.13x | 13.49x | 1.22% | 5.05TCr | |
| 15.09x | 2.2x | 9.35x | 5.16% | 4.93TCr | |
| Average | -48.24x | 7.94x | 34.11x | 2.19% | 10.86TCr | |
| Weighted average by Cap. | -47.28x | 8.42x | 34.73x | 1.99% |
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
- Valuation Bechtle AG
Select your edition
All financial news and data tailored to specific country editions
