|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 2,952.60 INR | +1.14% |
|
-0.95% | -3.61% |
| 01/01 | Siemens Limited Announces Management Changes | CI |
| 16/12 | Nomura Adjusts Siemens' Price Target to INR3,343 From INR3,325, Keeps at Neutral | MT |
Company Valuation: Siemens Limited
Data adjusted to current consolidation scope
| Fiscal Period: September | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 4,50,314 | 7,58,322 | 9,86,738 | 13,07,852 | 25,81,872 | 10,39,586 | 10,39,586 | - |
| Change | - | 68.4% | 30.12% | 32.54% | 97.41% | -59.74% | 0% | - |
| Enterprise Value (EV) 1 | 3,92,049 | 7,07,861 | 9,23,975 | 12,35,673 | 24,91,544 | 10,54,065 | 9,72,668 | 9,63,195 |
| Change | - | 80.55% | 30.53% | 33.73% | 101.63% | -57.69% | 5.82% | -0.97% |
| P/E ratio | 59.5x | 68.8x | 64.5x | 68.4x | 96.9x | 55x | 49.7x | 42.1x |
| PBR | 4.75x | 7.33x | 8.51x | 10x | 16.9x | 6.87x | 7.02x | 6.17x |
| PEG | - | 1.5x | 1.7x | 2.8x | 2.5x | -2.3x | 10.47x | 2.3x |
| Capitalization / Revenue | 4.27x | 5.85x | 6.65x | 7.28x | 12.6x | 7.2x | 5.59x | 5.36x |
| EV / Revenue | 3.72x | 5.46x | 6.23x | 6.88x | 12.2x | 6.81x | 5.23x | 4.96x |
| EV / EBITDA | 39.6x | 48.5x | 57.5x | 55.2x | 90x | 63.9x | 45.5x | 39.2x |
| EV / EBIT | 53x | 57.5x | 66.1x | 61.3x | 98.2x | 71.4x | 49.7x | 44.6x |
| EV / FCF | 59.5x | 57.8x | 115x | 123x | 227x | -436x | -53.5x | 26.7x |
| FCF Yield | 1.68% | 1.73% | 0.87% | 0.81% | 0.44% | -0.23% | -1.87% | 3.75% |
| Dividend per Share 2 | 7 | 8 | 10 | 10 | 12 | 16 | 15.57 | 16.2 |
| Rate of return | 0.55% | 0.38% | 0.36% | 0.27% | 0.17% | 0.55% | 0.53% | 0.55% |
| EPS 2 | 21.24 | 30.97 | 42.98 | 53.67 | 74.84 | 56.9 | 58.78 | 69.34 |
| Distribution rate | 33% | 25.8% | 23.3% | 18.6% | 16% | 28.5% | 26.5% | 23.4% |
| Net sales 1 | 1,05,407 | 1,29,631 | 1,48,315 | 1,79,651 | 2,04,966 | 1,54,850 | 1,86,024 | 1,94,070 |
| EBITDA 1 | 9,903 | 14,594 | 16,070 | 22,402 | 27,671 | 16,488 | 21,400 | 24,559 |
| EBIT 1 | 7,399 | 12,312 | 13,974 | 20,167 | 25,370 | 14,768 | 19,588 | 21,584 |
| Net income 1 | 7,565 | 11,030 | 15,308 | 19,113 | 26,651 | 20,259 | 20,924 | 24,688 |
| Net Debt 1 | -58,265 | -50,461 | -62,763 | -72,179 | -90,328 | -60,307 | -66,919 | -76,391 |
| Reference price 2 | 1,264.50 | 2,129.40 | 2,770.80 | 3,672.50 | 7,250.00 | 2,919.20 | 2,919.20 | 2,919.20 |
| Nbr of stocks (in thousands) | 3,56,120 | 3,56,120 | 3,56,120 | 3,56,120 | 3,56,120 | 3,56,120 | 3,56,120 | - |
| Announcement Date | 25/11/20 | 24/11/21 | 22/11/22 | 28/11/23 | 26/11/24 | 14/11/25 | - | - |
1INR in Million2INR
Estimates
P/E ratio, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 35.81x | 5.89x | 49.48x | 0.55% | 1.15TCr | |
| 24.78x | 2.87x | 15.74x | 2.16% | 23TCr | |
| 29.81x | 3.62x | 17.13x | 1.75% | 15TCr | |
| 32.15x | 5.18x | 21.87x | 1.19% | 13TCr | |
| 47.35x | 5.16x | 25.68x | 0.9% | 9.24TCr | |
| 30.52x | 4.98x | 17.29x | 1.47% | 8.4TCr | |
| 49.89x | 6.75x | 31.22x | 0.09% | 6.76TCr | |
| 88.05x | 10.43x | 60.16x | 0.35% | 6.62TCr | |
| 33.58x | 6.93x | 21.82x | 0.57% | 4.96TCr | |
| 37.26x | 5.58x | 24.08x | 1.3% | 4.67TCr | |
| Average | 40.92x | 5.74x | 28.45x | 1.03% | 9.4TCr | |
| Weighted average by Cap. | 36.87x | 4.93x | 23.34x | 1.35% |
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
- SIEMENS Stock
- Valuation Siemens Limited
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