Company Valuation: OSRAM Licht AG

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025
Market Cap 1 5,368 4,639 4,803 4,860 4,973
Change - -13.6% 3.55% 1.18% 2.33%
Enterprise Value (EV) 1 5,958 5,229 5,328 5,385 5,497
Change - -12.25% 1.91% 1.06% 2.08%
P/E 82.7x - 80.6x - 32.7x
PBR 2.68x 2.31x 2.32x 2.3x 2.19x
PEG -1x - - - -
Capitalization / Revenue 1,789x - - 547x 377x
EV / Revenue 1,986x - - 606x 417x
EV / EBITDA 18.7x -424x -496x -4,860x -1,323x
EV / EBIT -142x -423x -494x -4,732x -1,318x
EV / FCF - - - - -
FCF Yield - - - - -
Dividend per Share 2 - - 2.24 - -
Rate of return - - 4.39% - -
EPS 2 0.689 - 0.6326 - 1.616
Distribution rate - - 354% - -
Net sales 1 3 - - 8.887 13.2
EBITDA 1 319.1 -12.33 -10.75 -1.108 -4.154
EBIT 1 -41.89 -12.36 -10.78 -1.138 -4.171
Net income 1 64.9 - 59.58 - 152.2
Net Debt 1 590 590 525 525 523.9
Reference price 2 57.00 49.25 51.00 51.60 52.80
Nbr of stocks (in thousands) 94,184 94,184 94,184 94,184 94,184
Announcement Date 15/02/22 01/03/23 19/03/24 20/03/25 09/04/26
1EUR in Million2EUR
Estimates


P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - - 546.33Cr
23.61x2.83x15.44x2.17% 22TCr
12.26x1.33x6.25x4.08% 17TCr
23.89x3.15x14.43x2.01% 15TCr
32.53x4.87x20.44x1.21% 14TCr
38.44x5.1x22.93x1.3% 12TCr
29.47x4.23x20.73x0.92% 9.79TCr
32.96x5.32x18.52x1.37% 9.01TCr
30.2x3.76x20.19x1.13% 8.72TCr
84.16x10.41x59.51x0.37% 8.64TCr
Average 34.17x 4.55x 22.05x 1.62% 11.66TCr
Weighted average by Cap. 30.93x 4.09x 19.74x 1.83%

Y-o-Y evolution of P/E

Valuation ratios - P/E - OSRAM Licht AG

Historical PBR trend

Valuation ratios - PBR - OSRAM Licht AG

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - OSRAM Licht AG

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - OSRAM Licht AG

  1. Stock Market
  2. Stocks
  3. OSR Stock
  4. Valuation OSRAM Licht AG