Valuation Ernst Russ AG

Stocks

Market Closed - Xetra 09:05:34 16/10/2026 pm IST			5-day change	1st Jan Change
9.300 ^EUR	0.00%		-2.11%	+33.62%

09/09	Ernst Russ AG Adjusts Earnings Guidance for the Full Year of 2026	CI
25/08	Ernst Russ AG Reports Earnings Results for the Half Year Ended June 30, 2026	CI

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	313.3	-	-
Change	-	-29.21%	-5.63%	41.16%	21.68%	33.62%	-	-
Enterprise Value (EV) ¹	257.1	144.7	82.85	93.57	122	307.4	266.4	239.2
Change	-	-43.73%	-42.72%	12.93%	30.38%	151.96%	-13.32%	-10.21%
P/E	12.9x	3.05x	2.45x	4.54x	3.19x	7.69x	11.5x	11.2x
PBR	2.83x	-	0.8x	0.74x	0.94x	1.07x	1x	0.93x
PEG	-	0x	0.2x	-0.2x	0x	-0.2x	-0.3x	4.72x
Capitalization / Revenue	2.21x	-	0.67x	1.12x	1.48x	2x	1.86x	1.79x
EV / Revenue	2.79x	-	0.41x	0.54x	0.77x	1.96x	1.58x	1.36x
EV / EBITDA	6.51x	-	0.71x	1.01x	0.97x	3.41x	3.49x	3.08x
EV / EBIT	8.35x	-	0.96x	1.38x	1.27x	4.93x	6.51x	5.65x
EV / FCF	7.03x	-	-	-	2.96x	5.96x	6.97x	5.83x
FCF Yield	14.2%	-	-	-	33.8%	16.8%	14.3%	17.1%
Dividend per Share ²	-	-	1	0.2	0.25	0.2833	0.2667	0.275
Rate of return	-	-	24.5%	3.5%	3.59%	3.05%	2.87%	2.96%
EPS ²	0.49	1.46	1.66	1.26	2.18	1.209	0.8075	0.8267
Distribution rate	-	-	60.2%	15.9%	11.5%	23.4%	33%	33.3%
Net sales ¹	92.28	-	202.7	172.7	158.1	156.9	168.8	175.4
EBITDA ¹	39.49	-	116.6	93	126.2	90.04	76.4	77.63
EBIT ¹	30.8	-	86.6	67.7	96.4	62.38	40.93	42.33
Net income ¹	15.78	47.27	55.08	42.47	73.48	40.76	27.14	27.87
Net Debt ¹	52.75	-	-53.66	-99.14	-112.5	-5.95	-46.9	-74.1
Reference price ²	6.300	4.460	4.075	5.720	6.960	9.300	9.300	9.300
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

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
ERNST RUSS AG	7.69x	1.96x	3.41x	3.05%	35Cr
BLACKROCK, INC.	21.54x	5.89x	12.69x	2.02%	18TCr
UBS GROUP AG	13.63x	3.36x	-	2.6%	15TCr
BANK OF NEW YORK MELLON CORPORATION (THE)	15.37x	7.13x	-	1.61%	9.64TCr
BLACKSTONE INC.	17.93x	6.3x	11.5x	4.79%	8.53TCr
KKR & CO. INC.	23.12x	11.54x	20.62x	0.91%	7.74TCr
BROOKFIELD ASSET MANAGEMENT LTD.	21.29x	11.22x	18.33x	4.43%	7.23TCr
STATE STREET CORPORATION	12.32x	4.76x	-	2.12%	4.52TCr
AMERIPRISE FINANCIAL, INC.	11.03x	1.63x	5.06x	1.34%	4.42TCr
Average	15.99x	5.98x	11.94x	2.54%	8.27TCr
Weighted average by Cap.	17.71x	6.38x	13.96x	2.48%