Valuation Ernst Russ AG Börse Stuttgart
Stocks
HXCK
DE000A161077
Investment Management & Fund Operators
|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 8.380 EUR | +0.72% |
|
-0.72% | +19.54% |
| 29/05 | Ernst Russ AG Reports Earnings Results for the First Quarter Ended March 31, 2026 | CI |
| 28/05 | Ernst Russ AG, Q1 2026 Earnings Call, May 28, 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 | 283 | - | - |
| Change | - | -29.21% | -5.63% | 41.16% | 21.68% | 20.69% | - | - |
| Enterprise Value (EV) 1 | 257.1 | 144.7 | 82.85 | 93.57 | 122 | 218.6 | 121.4 | 139.4 |
| Change | - | -43.73% | -42.72% | 12.93% | 30.38% | 79.21% | -44.48% | 14.83% |
| P/E Ratio | 12.9x | 3.05x | 2.45x | 4.54x | 3.19x | 7.66x | 10.6x | 10.2x |
| PBR | 2.83x | - | 0.8x | 0.74x | 0.94x | 0.92x | 0.88x | 0.83x |
| PEG | - | 0x | 0.2x | -0.2x | 0x | -0.2x | -0.4x | 2.69x |
| Capitalization / Revenue | 2.21x | - | 0.67x | 1.12x | 1.48x | 1.84x | 1.77x | 1.73x |
| EV / Revenue | 2.79x | - | 0.41x | 0.54x | 0.77x | 1.42x | 0.76x | 0.85x |
| EV / EBITDA | 6.51x | - | 0.71x | 1.01x | 0.97x | 2.69x | 1.82x | 2.11x |
| EV / EBIT | 8.35x | - | 0.96x | 1.38x | 1.27x | 4.2x | 3.4x | 3.76x |
| EV / FCF | 7.03x | - | - | - | 2.96x | 4.99x | 2.77x | 3.76x |
| FCF Yield | 14.2% | - | - | - | 33.8% | 20% | 36.1% | 26.6% |
| Dividend per Share 2 | - | - | 1 | 0.2 | 0.25 | 0.3167 | 0.3 | 0.34 |
| Rate of return | - | - | 24.5% | 3.5% | 3.59% | 3.77% | 3.57% | 4.05% |
| EPS 2 | 0.49 | 1.46 | 1.66 | 1.26 | 2.18 | 1.097 | 0.79 | 0.82 |
| Distribution rate | - | - | 60.2% | 15.9% | 11.5% | 28.9% | 38% | 41.5% |
| Net sales 1 | 92.28 | - | 202.7 | 172.7 | 158.1 | 154.1 | 160.2 | 163.3 |
| EBITDA 1 | 39.49 | - | 116.6 | 93 | 126.2 | 81.33 | 66.73 | 66.2 |
| EBIT 1 | 30.8 | - | 86.6 | 67.7 | 96.4 | 52.03 | 35.73 | 37.03 |
| Net income 1 | 15.78 | 47.27 | 55.08 | 42.47 | 73.48 | 37 | 26.53 | 27.6 |
| Net Debt 1 | 52.75 | - | -53.66 | -99.14 | -112.5 | -64.37 | -161.6 | -143.6 |
| Reference price 2 | 6.300 | 4.460 | 4.075 | 5.720 | 6.960 | 8.400 | 8.400 | 8.400 |
| 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 Ratio, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 21.28x | 5.68x | 12.55x | 2.18% | 16TCr | |
| 15x | 3.43x | - | 2.45% | 15TCr | |
| 16.31x | 7.25x | - | 1.55% | 9.91TCr | |
| 25.13x | 12.29x | 17.66x | 4.12% | 7.77TCr | |
| 13.89x | 5.2x | - | 2.07% | 4.74TCr | |
| 10.87x | 1.55x | 4.83x | 1.45% | 4.24TCr | |
| 15.39x | 5.24x | 16.39x | 1.88% | 3.24TCr | |
| 4.26x | 4.38x | 4.36x | 4.15% | 3.16TCr | |
| Average | 15.27x | 5.63x | 11.16x | 2.48% | 8.1TCr | |
| Weighted average by Cap. | 17.14x | 5.79x | 12.36x | 2.41% |
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
- ERAG Stock
- HXCK Stock
- Valuation Ernst Russ AG
Select your edition
All financial news and data tailored to specific country editions
