Valuation GEA Group AG

Equities

Market Closed - Xetra Other stock markets 09:09:04 05/06/2026 pm IST			5-day change	1st Jan Change
54.60 ^EUR	+1.49%		-1.53%	-5.54%

05/06	GEA GROUP : RBC reiterates its Neutral rating	ZD
02/06	Mechanical engineering sector remains stagnant	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	8,614	6,600	6,440	7,892	9,410	8,889	-	-
Change	-	-23.38%	-2.42%	22.53%	19.24%	-5.54%	-	-
Enterprise Value (EV) ¹	7,685	6,600	5,817	7,253	9,031	8,339	8,064	7,769
Change	-	-14.12%	-11.87%	24.7%	24.51%	-7.67%	-3.3%	-3.66%
P/E ratio	28.3x	16.8x	16.5x	20.8x	22.8x	17.4x	15.6x	14.3x
PBR	4.13x	-	2.69x	3.26x	3.84x	3.24x	2.9x	2.62x
PEG	-	0.5x	-	23.71x	2.2x	0.7x	1.4x	1.57x
Capitalization / Revenue	1.83x	1.28x	1.2x	1.46x	1.71x	1.54x	1.47x	1.41x
EV / Revenue	1.63x	1.28x	1.08x	1.34x	1.64x	1.44x	1.33x	1.23x
EV / EBITDA	12.3x	9.27x	7.51x	8.67x	9.95x	8.56x	7.74x	6.98x
EV / EBIT	17.3x	12.5x	10x	11.6x	13.3x	11x	9.86x	8.79x
EV / FCF	13.9x	-	19.1x	15.3x	19x	19x	14.3x	12.6x
FCF Yield	7.18%	-	5.25%	6.52%	5.28%	5.25%	6.99%	7.94%
Dividend per Share ²	0.9	-	1	1.15	1.3	1.491	1.666	1.78
Rate of return	1.87%	-	2.65%	2.4%	2.25%	2.73%	3.05%	3.26%
EPS ²	1.7	2.28	2.28	2.3	2.54	3.145	3.505	3.824
Distribution rate	52.9%	-	43.9%	50%	51.2%	47.4%	47.5%	46.6%
Net sales ¹	4,703	5,165	5,373	5,422	5,495	5,787	6,048	6,319
EBITDA ¹	624.8	712	774.3	837	907.4	974.3	1,042	1,113
EBIT ¹	443.7	529.1	580.6	625.8	681.5	756.2	817.7	884.2
Net income ¹	305.2	401.4	392.8	385	414	509.6	568.8	618.3
Net Debt ¹	-928.3	-	-623.9	-638.3	-378.9	-550.2	-825.2	-1,120
Reference price ²	48.09	38.20	37.69	47.82	57.80	54.60	54.60	54.60
Nbr of stocks (in thousands)	1,79,118	1,72,780	1,70,879	1,65,029	1,62,802	1,62,802	-	-
Announcement Date	03/03/22	07/03/23	14/03/24	10/03/25	06/03/26	-	-	-

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.($)
GEA GROUP AG	17.36x	1.44x	8.56x	2.73%	1.03TCr
PARKER-HANNIFIN CORPORATION	32.05x	5.54x	20.58x	0.84%	11TCr
FANUC CORPORATION	45.27x	7.83x	29.29x	1.35%	4.45TCr
DOVER CORPORATION	23.68x	3.47x	14.94x	0.99%	2.89TCr
INGERSOLL RAND INC.	29.71x	3.87x	14.29x	0.12%	2.83TCr
TECHTRONIC INDUSTRIES COMPANY LIMITED	19.83x	1.63x	12.05x	2.44%	2.73TCr
XYLEM INC.	24.13x	2.89x	12.62x	1.56%	2.61TCr
SMC CORPORATION	25.81x	4.19x	14.99x	1.54%	2.57TCr
WÄRTSILÄ OYJ	31.72x	2.83x	17.98x	1.68%	2.42TCr
ALFA LAVAL AB	25.25x	3.27x	15.6x	1.79%	2.36TCr
Average	27.48x	3.70x	16.09x	1.51%	3.5TCr
Weighted average by Cap.	29.94x	4.46x	18.18x	1.27%