Stock OEWA VERBUND AG
Add to a list
To use this feature you must be a member
Log inSign up

Financials Verbund AG Xetra

Equities

OEWA

AT0000746409

Electric Utilities

Market Closed - Xetra
Other stock markets
 09:05:45 23/05/2024 pm IST 		5-day change 1st Jan Change
76.85 EUR +0.20% Intraday chart for Verbund AG +6.74% -8.62%
24/05 Utilities EPS have not factored the rapid surge in energy prices Alphavalue
22/05 Europe stock pickers go old-school to ride the next wave in AI RE

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 15,543 24,267 34,359 27,324 29,200 25,709 - -
Enterprise Value (EV) 1 17,066 25,504 37,870 31,223 29,200 27,661 28,490 29,350
P/E ratio 28 x 38.4 x 39.4 x 15.9 x 12.9 x 16 x 16.6 x 22.8 x
Yield 1.54% 1.07% 1.06% 4.58% - 3.34% 3.17% 2.36%
Capitalization / Revenue 3.99 x 7.5 x 38.3 x 2.64 x 2.79 x 2.77 x 3.58 x 3.99 x
EV / Revenue 4.38 x 7.88 x 42.2 x 3.02 x 2.79 x 2.98 x 3.97 x 4.56 x
EV / EBITDA 14.4 x 19.7 x 24 x 9.88 x 6.5 x 8.99 x 9.51 x 12.1 x
EV / FCF 21 x 43.3 x -50.1 x 33.6 x - 30.3 x 1,515 x -299 x
FCF Yield 4.76% 2.31% -2% 2.97% - 3.3% 0.07% -0.33%
Price to Book 2.93 x 3.95 x 6.29 x 3.76 x - 2.54 x 2.4 x 2.25 x
Nbr of stocks (in thousands) 3,47,416 3,47,416 3,47,416 3,47,416 3,47,416 3,47,416 - -
Reference price 2 44.74 69.85 98.90 78.65 84.05 74.00 74.00 74.00
Announcement Date 18/03/20 16/03/21 17/03/22 16/03/23 14/03/24 - - -
1EUR in Million2EUR
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 3,895 3,235 896.9 10,346 10,450 9,292 7,175 6,441
EBITDA 1 1,184 1,293 1,579 3,161 4,490 3,076 2,997 2,427
EBIT 1 819.3 914 1,162 2,626 3,502 2,539 2,392 1,824
Operating Margin 21.03% 28.26% 129.52% 25.38% 33.51% 27.33% 33.34% 28.32%
Earnings before Tax (EBT) 1 812.5 962.8 1,264 2,532 3,557 2,492 2,351 1,683
Net income 1 554.8 631.4 873.6 1,717 2,266 1,604 1,546 1,129
Net margin 14.24% 19.52% 97.4% 16.6% 21.69% 17.26% 21.55% 17.53%
EPS 2 1.600 1.820 2.510 4.940 6.520 4.615 4.449 3.248
Free Cash Flow 1 813.1 588.6 -755.9 928.6 - 913.8 18.8 -98.3
FCF margin 20.88% 18.2% -84.28% 8.98% - 9.83% 0.26% -1.53%
FCF Conversion (EBITDA) 68.71% 45.53% - 29.38% - 29.71% 0.63% -
FCF Conversion (Net income) 146.56% 93.22% - 54.08% - 56.96% 1.22% -
Dividend per Share 2 0.6900 0.7500 1.050 3.600 - 2.475 2.344 1.743
Announcement Date 18/03/20 16/03/21 17/03/22 16/03/23 14/03/24 - - -
1EUR in Million2EUR
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2020 S1 2021 S1 2021 Q4 2022 Q1 2022 S1 2022 Q3 2023 Q1 2023 Q2 2023 S1 2023 Q3 2024 Q1 2024 Q2 2024 Q3 2024 Q4 2025 Q1 2025 Q2
Net sales - 1,001 - - - - 3,263 3,424 6,686 - - - - - - -
EBITDA 639 654.9 428.4 814.9 1,379 554.4 967.3 1,288 2,255 1,294 883.4 - - - - -
EBIT 435.2 459.1 - 705.7 1,184 437.5 841.4 1,147 1,988 1,158 744.7 - - - - -
Operating Margin - 45.85% - - - - 25.79% 33.49% 29.73% - - - - - - -
Earnings before Tax (EBT) 454.5 484.8 - - 1,168 - - - - - - - - - - -
Net income 310.4 324.5 286.2 514.4 817.1 248.1 529 758.2 1,287 693.4 - - - - - -
Net margin - 32.4% - - - - 16.21% 22.14% 19.25% - - - - - - -
EPS 0.8900 0.9300 - - 2.350 - 1.520 2.190 - 2.000 - - - - - -
Dividend per Share 1 - - - - - - - - - - - 0.6414 0.6414 0.6414 0.5519 0.5519
Announcement Date 30/07/20 29/07/21 17/03/22 12/05/22 28/07/22 09/11/22 11/05/23 29/07/23 29/07/23 02/11/23 08/05/24 - - - - -
1EUR
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt 1 1,523 1,237 3,511 3,898 - 1,952 2,782 3,641
Net Cash position 1 - - - - - - - -
Leverage (Debt/EBITDA) 1.287 x 0.9568 x 2.223 x 1.233 x - 0.6347 x 0.9282 x 1.501 x
Free Cash Flow 1 813 589 -756 929 - 914 18.8 -98.3
ROE (net income / shareholders' equity) 10.2% 10.8% 15% 26.5% - 16.8% 15% 10.4%
ROA (Net income/ Total Assets) 3.68% 5.29% 6% 9.42% - 7.58% 5.56% 4.22%
Assets 1 15,077 11,946 14,550 18,219 - 21,159 27,812 26,761
Book Value Per Share 2 15.30 17.70 15.70 20.90 - 29.10 30.80 32.80
Cash Flow per Share 2 3.470 3.430 0.2800 5.810 - 7.010 6.700 5.370
Capex 1 391 602 854 1,091 - 1,750 2,098 1,717
Capex / Sales 10.04% 18.62% 95.22% 10.55% - 18.83% 29.23% 26.66%
Announcement Date 18/03/20 16/03/21 17/03/22 16/03/23 14/03/24 - - -
1EUR in Million2EUR
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Ratings for Verbund AG

Trading Rating
Investor Rating
ESG Refinitiv
More Ratings

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
UNDERPERFORM
Number of Analysts
13
Last Close Price
74 EUR
Average target price
64.49 EUR
Spread / Average Target
-12.85%
Consensus

EPS Revisions

Estimates Revisions

Quarterly earnings - Rate of surprise

Company calendar

Sector Other Electric Utilities

1st Jan change Capi.
NEXTERA ENERGY Stock NextEra Energy
+26.13% 157B
SOUTHERN COMPANY Stock Southern Company
+10.88% 85.01B
IBERDROLA, S.A. Stock Iberdrola, S.A.
+1.26% 82.09B
DUKE ENERGY CORPORATION Stock Duke Energy Corporation
+5.29% 78.85B
CONSTELLATION ENERGY CORPORATION Stock Constellation Energy Corporation
+97.31% 72.7B
ENEL S.P.A. Stock Enel S.p.A.
-2.59% 72.27B
GE VERNOVA INC. Stock GE Vernova Inc.
0.00% 48.63B
AMERICAN ELECTRIC POWER COMPANY, INC. Stock American Electric Power Company, Inc.
+9.54% 46.9B
DOMINION ENERGY, INC. Stock Dominion Energy, Inc.
+12.32% 44.25B
Other Electric Utilities
  1. Stock Market
  2. Equities
  3. VER Stock
  4. OEWA Stock
  5. Financials Verbund AG