|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 64.30 EUR | +2.06% |
|
+2.63% | +11.25% |
| 11/02 | GEA GROUP : UBS maintains a Buy rating | ZD |
| 06/02 | GEA Group Started at Buy as Berenberg Notes Solid Demand in End-markets, Order Peak Potential | MT |
Company Valuation: GEA Group AG
Data adjusted to current consolidation scope
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 5,285 | 8,614 | 6,600 | 6,440 | 7,892 | 10,468 | 10,468 | - |
| Change | - | 62.99% | -23.38% | -2.42% | 22.53% | 32.65% | 0% | - |
| Enterprise Value (EV) 1 | 4,883 | 7,685 | 6,600 | 5,817 | 7,253 | 10,094 | 9,857 | 9,596 |
| Change | - | 57.41% | -14.12% | -11.87% | 24.7% | 39.16% | -2.34% | -2.65% |
| P/E ratio | 54.2x | 28.3x | 16.8x | 16.5x | 20.8x | 24x | 20.4x | 18.4x |
| PBR | 2.75x | 4.13x | - | 2.69x | 3.26x | 4.01x | 3.62x | 3.28x |
| PEG | - | 0x | 0.5x | - | 23.71x | 1.5x | 1.2x | 1.7x |
| Capitalization / Revenue | 1.14x | 1.83x | 1.28x | 1.2x | 1.46x | 1.9x | 1.81x | 1.73x |
| EV / Revenue | 1.05x | 1.63x | 1.28x | 1.08x | 1.34x | 1.83x | 1.7x | 1.58x |
| EV / EBITDA | 9.17x | 12.3x | 9.27x | 7.51x | 8.67x | 11.3x | 10.2x | 9.31x |
| EV / EBIT | 14.7x | 17.3x | 12.5x | 10x | 11.6x | 14.5x | 13.1x | 11.7x |
| EV / FCF | 7.91x | 13.9x | - | 19.1x | 15.3x | 27.4x | 19.1x | 16.7x |
| FCF Yield | 12.6% | 7.18% | - | 5.25% | 6.52% | 3.66% | 5.23% | 5.99% |
| Dividend per Share 2 | 0.85 | 0.9 | - | 1 | 1.15 | 1.318 | 1.495 | 1.654 |
| Rate of return | 2.9% | 1.87% | - | 2.65% | 2.4% | 2.05% | 2.32% | 2.57% |
| EPS 2 | 0.54 | 1.7 | 2.28 | 2.28 | 2.3 | 2.681 | 3.151 | 3.487 |
| Distribution rate | 157% | 52.9% | - | 43.9% | 50% | 49.2% | 47.4% | 47.4% |
| Net sales 1 | 4,635 | 4,703 | 5,165 | 5,373 | 5,422 | 5,511 | 5,781 | 6,056 |
| EBITDA 1 | 532.5 | 624.8 | 712 | 774.3 | 837 | 891.1 | 963.1 | 1,031 |
| EBIT 1 | 331.4 | 443.7 | 529.1 | 580.6 | 625.8 | 697.1 | 754.7 | 822.2 |
| Net income 1 | 96.83 | 305.2 | 401.4 | 392.8 | 385 | 441.3 | 519.8 | 575.2 |
| Net Debt 1 | -402.3 | -928.3 | - | -623.9 | -638.3 | -374.4 | -611 | -871.7 |
| Reference price 2 | 29.28 | 48.09 | 38.20 | 37.69 | 47.82 | 64.30 | 64.30 | 64.30 |
| Nbr of stocks (in thousands) | 1,80,492 | 1,79,118 | 1,72,780 | 1,70,879 | 1,65,029 | 1,62,802 | 1,62,802 | - |
| Announcement Date | 04/03/21 | 03/03/22 | 07/03/23 | 14/03/24 | 10/03/25 | - | - | - |
1EUR in Million2EUR
Estimates
P/E ratio, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 23.99x | 1.83x | 11.33x | 2.05% | 1.24TCr | |
| 37.14x | 6.36x | 23.45x | 0.73% | 13TCr | |
| 37.27x | 6.34x | 23.76x | 1.65% | 3.93TCr | |
| 63.93x | 5.49x | 20.11x | 0.08% | 3.85TCr | |
| 28.64x | 4.1x | 18x | 0.91% | 3.18TCr | |
| 35.01x | 3.52x | 15.9x | 1.25% | 3.12TCr | |
| 28.82x | 4.66x | 16.56x | 1.42% | 2.93TCr | |
| 22.52x | 1.77x | 14.33x | 2.03% | 2.78TCr | |
| 33.61x | 2.71x | 19.07x | 1.51% | 2.41TCr | |
| 24.59x | 3.19x | 15.4x | 1.82% | 2.35TCr | |
| Average | 33.55x | 4.00x | 17.79x | 1.35% | 3.84TCr | |
| Weighted average by Cap. | 35.86x | 4.82x | 19.74x | 1.12% |
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
- Equities
- G1A Stock
- Valuation GEA Group AG
Select your edition
All financial news and data tailored to specific country editions
MarketScreener is also available in this country: United States.
Switch edition
Stay in the current country edition