Company Valuation: LUDWIG BECK am Rathauseck - Textilhaus Feldmeier AG

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025
Market Cap 1 100.5 98.29 98.29 60.97 44.34
Change - -2.21% 0% -37.97% -27.27%
Enterprise Value (EV) 1 196.1 191.9 193.9 140.8 132.7
Change - -2.14% 1.04% -27.36% -5.81%
P/E 27.7x 44x 228x -21.2x 373x
PBR 1.6x 1.5x 1.5x 0.99x 0.72x
PEG -0x -1.1x -2.8x 0x -4x
Capitalization / Revenue 1.8x 1.38x 1.34x 0.82x 0.59x
EV / Revenue 3.51x 2.7x 2.64x 1.89x 1.77x
EV / EBITDA 49.5x 19.2x 21.9x 27x 26.2x
EV / EBIT -108x 44.1x 71.2x 46.3x 44.3x
EV / FCF -284x 48.1x 34.8x -59.5x 18.3x
FCF Yield -0.35% 2.08% 2.87% -1.68% 5.45%
Dividend per Share 2 - - 0.15 - -
Rate of return - - 0.56% - -
EPS 2 0.9824 0.6049 0.1166 -0.777 0.0322
Distribution rate - - 129% - -
Net sales 1 55.86 71.1 73.56 74.38 75.01
EBITDA 1 3.963 10.01 8.852 5.212 5.054
EBIT 1 -1.815 4.352 2.725 3.039 2.993
Net income 1 3.63 2.235 0.431 -2.871 0.119
Net Debt 1 95.62 93.63 95.62 79.88 88.33
Reference price 2 27.20 26.60 26.60 16.50 12.00
Nbr of stocks (in thousands) 3,695 3,695 3,695 3,695 3,695
Announcement Date 31/03/22 30/03/23 21/03/24 27/03/25 20/03/26
1EUR in Million2EUR
Estimates


P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - - 8.59Cr
26.07x4.01x14.18x3.41% 21TCr
40.7x5x20.72x0.92% 13TCr
26.86x2.73x17.59x0.77% 7.4TCr
46.42x2.63x10.1x1.39% 3.49TCr
21.99x1.48x8.38x4.25% 2.88TCr
15.46x3.01x11.55x1.52% 2.44TCr
18.76x2.6x11.66x1.9% 2.35TCr
22.51x1.34x11.38x-.--% 1.62TCr
14.66x1.75x7.43x4.42% 1.04TCr
Average 25.94x 2.73x 12.55x 2.06% 5.52TCr
Weighted average by Cap. 29.70x 3.64x 15.23x 2.14%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA


  1. Stock Market
  2. Stocks
  3. ECK Stock
  4. Valuation LUDWIG BECK am Rathauseck - Textilhaus Feldmeier AG