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 (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - - 9.76Cr
25.01x3.85x13.62x3.56% 19TCr
46.31x5.68x23.68x0.8% 14TCr
30.64x2.92x19.53x0.75% 7.66TCr
42.59x2.63x10.34x1.46% 3.38TCr
20.93x3.78x15.1x1.12% 2.88TCr
21.14x1.42x8.04x4.45% 2.7TCr
18.62x2.57x11.46x1.93% 2.25TCr
30.23x1.76x14.87x-.--% 2.18TCr
14.31x1.69x7.28x4.52% 987.87Cr
Average 27.75x 2.92x 13.77x 2.07% 5.57TCr
Weighted average by Cap. 31.68x 3.82x 16.47x 2.07%

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