|
Market Closed -
Xetra
09:05:15 04/09/2026 pm IST
|
5-day change | 1st Jan Change | ||
| 8.300 EUR | -0.95% |
|
-1.66% | +19.25% |
| 25/08 | Ernst Russ AG Reports Earnings Results for the Half Year Ended June 30, 2026 | CI |
| 25/08 | Ernst Russ AG, H1 2026 Earnings Call, Aug 25, 2026 |
Company Valuation: Ernst Russ AG
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 204.3 | 144.7 | 136.5 | 192.7 | 234.5 | 279.6 | - | - |
| Change | - | -29.21% | -5.63% | 41.16% | 21.68% | 19.25% | - | - |
| Enterprise Value (EV) 1 | 257.1 | 144.7 | 82.85 | 93.57 | 122 | 277.1 | 118 | 130.2 |
| Change | - | -43.73% | -42.72% | 12.93% | 30.38% | 127.17% | -57.41% | 10.31% |
| P/E | 12.9x | 3.05x | 2.45x | 4.54x | 3.19x | 8.43x | 9.47x | 9.5x |
| PBR | 2.83x | - | 0.8x | 0.74x | 0.94x | 0.97x | 0.85x | 0.8x |
| PEG | - | 0x | 0.2x | -0.2x | 0x | -0.2x | -0.9x | -24.94x |
| Capitalization / Revenue | 2.21x | - | 0.67x | 1.12x | 1.48x | 1.81x | 1.73x | 1.7x |
| EV / Revenue | 2.79x | - | 0.41x | 0.54x | 0.77x | 1.8x | 0.73x | 0.79x |
| EV / EBITDA | 6.51x | - | 0.71x | 1.01x | 0.97x | 3.28x | 1.67x | 1.9x |
| EV / EBIT | 8.35x | - | 0.96x | 1.38x | 1.27x | 5.33x | 2.98x | 3.31x |
| EV / FCF | 7.03x | - | - | - | 2.96x | 6.2x | 2.97x | 3.06x |
| FCF Yield | 14.2% | - | - | - | 33.8% | 16.1% | 33.6% | 32.7% |
| Dividend per Share 2 | - | - | 1 | 0.2 | 0.25 | 0.3167 | 0.3 | 0.3167 |
| Rate of return | - | - | 24.5% | 3.5% | 3.59% | 3.82% | 3.61% | 3.82% |
| EPS 2 | 0.49 | 1.46 | 1.66 | 1.26 | 2.18 | 0.985 | 0.8767 | 0.8733 |
| Distribution rate | - | - | 60.2% | 15.9% | 11.5% | 32.1% | 34.2% | 36.3% |
| Net sales 1 | 92.28 | - | 202.7 | 172.7 | 158.1 | 154.1 | 161.7 | 164.9 |
| EBITDA 1 | 39.49 | - | 116.6 | 93 | 126.2 | 84.4 | 70.53 | 68.53 |
| EBIT 1 | 30.8 | - | 86.6 | 67.7 | 96.4 | 52.03 | 39.57 | 39.33 |
| Net income 1 | 15.78 | 47.27 | 55.08 | 42.47 | 73.48 | 33.3 | 29.5 | 29.37 |
| Net Debt 1 | 52.75 | - | -53.66 | -99.14 | -112.5 | -2.5 | -161.6 | -149.4 |
| Reference price 2 | 6.300 | 4.460 | 4.075 | 5.720 | 6.960 | 8.300 | 8.300 | 8.300 |
| Nbr of stocks (in thousands) | 32,434 | 32,434 | 33,500 | 33,689 | 33,689 | 33,689 | - | - |
| Announcement Date | 24/03/22 | 22/03/23 | 18/03/24 | 25/03/25 | 24/03/26 | - | - | - |
1EUR in Million2EUR
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 8.43x | 1.8x | 3.28x | 3.82% | 32Cr | |
| 20.46x | 5.82x | 12.46x | 2.04% | 17TCr | |
| 15.66x | 3.75x | - | 2.26% | 17TCr | |
| 17.89x | 7.77x | - | 1.4% | 11TCr | |
| 24.55x | 12.85x | 22.04x | 3.97% | 8.08TCr | |
| 14.52x | 5.46x | - | 1.8% | 5.34TCr | |
| 12.3x | 1.9x | 5.82x | 1.19% | 4.95TCr | |
| 5.38x | 5.51x | 3.96x | 3.42% | 3.75TCr | |
| 14.64x | 5.32x | 16.57x | 1.8% | 3.41TCr | |
| Average | 14.87x | 5.58x | 10.69x | 2.41% | 7.9TCr | |
| Weighted average by Cap. | 17.28x | 6.09x | 13.16x | 2.2% |
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
- HXCK Stock
- Valuation Ernst Russ AG
Select your edition
All financial news and data tailored to specific country editions
