Company Valuation: LUDWIG BECK am Rathauseck - Textilhaus Feldmeier AG

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 90.9 99.03 104.2 72.05 53.21 44.34
Change - 8.94% 5.22% -30.85% -26.15% -16.67%
Enterprise Value (EV) 1 194.7 194.6 197.8 167.7 133.1 132.7
Change - -0.04% 1.64% -15.24% -20.63% -0.32%
P/E -52.3x 27.3x 46.6x 167x -18.5x 373x
PBR 1.53x 1.57x 1.6x 1.1x 0.86x 0.72x
PEG - -0x -1.2x -2.1x 0x -4x
Capitalization / Revenue 1.75x 1.77x 1.46x 0.98x 0.71x 0.59x
EV / Revenue 3.74x 3.48x 2.78x 2.28x 1.78x 1.77x
EV / EBITDA -228x 49.1x 19.8x 18.9x 25.5x 26.2x
EV / EBIT -29.7x -107x 45.5x 61.5x 43.8x 44.3x
EV / FCF -124x -282x 49.6x 30.1x -56.2x 18.3x
FCF Yield -0.81% -0.35% 2.02% 3.32% -1.78% 5.45%
Dividend per Share 2 - - - 0.15 - -
Rate of return - - - 0.77% - -
EPS 2 -0.4701 0.9824 0.6049 0.1166 -0.777 0.0322
Distribution rate - - - 129% - -
Net sales 1 52.04 55.98 71.16 73.69 74.84 75.12
EBITDA 1 -0.854 3.963 10.01 8.852 5.212 5.054
EBIT 1 -6.548 -1.815 4.352 2.725 3.039 2.993
Net income 1 -1.737 3.63 2.235 0.431 -2.871 0.119
Net Debt 1 103.8 95.62 93.63 95.62 79.88 88.33
Reference price 2 24.60 26.80 28.20 19.50 14.40 12.00
Nbr of stocks (in thousands) 3,695 3,695 3,695 3,695 3,695 3,695
Announcement Date 24/03/21 31/03/22 30/03/23 21/03/24 27/03/25 20/03/26
1EUR in Million2EUR
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
26.03x4.01x14.19x3.42% 20TCr
50.77x6.19x25.84x0.74% 16TCr
27.38x2.59x17.35x0.84% 6.85TCr
43.75x2.71x10.56x1.4% 3.54TCr
21.18x3.82x15.29x1.11% 2.91TCr
21.22x1.43x8.1x4.39% 2.76TCr
18.49x2.56x11.32x1.94% 2.24TCr
27.05x1.58x13.37x-.--% 1.95TCr
13.2x1.61x6.75x4.92% 920.39Cr
Average 27.67x 2.94x 13.64x 2.08% 6.34TCr
Weighted average by Cap. 33.15x 4.05x 17.05x 2.03%

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. ECK Stock
  5. Valuation LUDWIG BECK am Rathauseck - Textilhaus Feldmeier AG