|
Real-time Estimate
Tradegate
01:29:49 23/10/2026 pm IST
|
5-day change | 1st Jan Change | ||
| 33.20 EUR | -0.30% |
|
-0.89% | -30.04% |
| 15/09 | WashTec AG Provides Earnings Outlook for 2028-2029 Timeframe | CI |
| 04/08 | WashTec AG, H1 2026 Earnings Call, Aug 04, 2026 |
Company Valuation: WashTec AG
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 736 | 461.7 | 428.2 | 543.3 | 635.4 | 442.3 | - | - |
| Change | - | -37.27% | -7.25% | 26.87% | 16.95% | -30.39% | - | - |
| Enterprise Value (EV) 1 | 750.1 | 505.5 | 470.1 | 567.7 | 665 | 491.7 | 491.1 | 483.9 |
| Change | - | -32.62% | -6.99% | 20.77% | 17.12% | -26.06% | -0.12% | -1.48% |
| P/E | 23.7x | 17.5x | 15.3x | 17.5x | 20.8x | 14.7x | 11.6x | 10.7x |
| PBR | 7.48x | 5.24x | 4.99x | 6.14x | 7.77x | 5.69x | 5.5x | 5.15x |
| PEG | - | -1.2x | 2.51x | 1.6x | -16.09x | -11.91x | 0.4x | 1.22x |
| Capitalization / Revenue | 1.71x | 0.96x | 0.87x | 1.14x | 1.27x | 0.84x | 0.81x | 0.78x |
| EV / Revenue | 1.74x | 1.05x | 0.96x | 1.19x | 1.33x | 0.94x | 0.9x | 0.85x |
| EV / EBITDA | 12.5x | 9.59x | 8.31x | 9.45x | 10.2x | 8.05x | 6.83x | 6.57x |
| EV / EBIT | 16.4x | 13.3x | 11.2x | 12.5x | 13.6x | 10.9x | 8.66x | 7.99x |
| EV / FCF | 18.1x | 33.2x | 9.98x | 14.4x | 16.1x | 15.2x | 11.5x | 10.1x |
| FCF Yield | 5.52% | 3.01% | 10% | 6.95% | 6.22% | 6.58% | 8.72% | 9.94% |
| Dividend per Share 2 | 2.1 | 2.1 | 2.2 | 2.4 | 2.5 | 2.533 | 2.653 | 2.793 |
| Rate of return | 3.82% | 6.09% | 6.88% | 5.91% | 5.25% | 7.61% | 7.97% | 8.39% |
| EPS 2 | 2.32 | 1.97 | 2.09 | 2.32 | 2.29 | 2.262 | 2.874 | 3.125 |
| Distribution rate | 90.5% | 107% | 105% | 103% | 109% | 112% | 92.3% | 89.4% |
| Net sales 1 | 430.5 | 482.2 | 489.5 | 476.9 | 498.6 | 524.3 | 547.7 | 569.7 |
| EBITDA 1 | 60.2 | 52.7 | 56.58 | 60.1 | 65.05 | 61.1 | 71.9 | 73.65 |
| EBIT 1 | 45.69 | 38.01 | 41.89 | 45.5 | 48.92 | 45.3 | 56.73 | 60.55 |
| Net income 1 | 31.08 | 26.36 | 27.97 | 31.03 | 30.69 | 30.23 | 38.47 | 41.8 |
| Net Debt 1 | 14.09 | 43.76 | 41.89 | 24.42 | 29.54 | 49.4 | 48.8 | 41.55 |
| Reference price 2 | 55.00 | 34.50 | 32.00 | 40.60 | 47.60 | 33.30 | 33.30 | 33.30 |
| Nbr of stocks (in thousands) | 13,382 | 13,382 | 13,382 | 13,382 | 13,349 | 13,282 | - | - |
| Announcement Date | 31/03/22 | 30/03/23 | 27/03/24 | 26/03/25 | 25/03/26 | - | - | - |
1EUR in Million2EUR
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 14.72x | 0.94x | 8.05x | 7.61% | 50Cr | |
| 28.85x | 5.16x | 18.83x | 0.9% | 11TCr | |
| 29.43x | 4.62x | 17.22x | 1.85% | 8.42TCr | |
| 29.26x | 3.34x | 19.3x | 0.71% | 6.41TCr | |
| 41.5x | 6.45x | 28.45x | 1.84% | 6.02TCr | |
| 36.5x | 7.39x | 21.62x | -.--% | 5.3TCr | |
| 25.47x | 4.64x | 16.25x | 2.36% | 3.34TCr | |
| 20.07x | 1.71x | 12.34x | 2.34% | 2.92TCr | |
| 29.83x | 3.92x | 14.79x | 0.11% | 2.88TCr | |
| 21.46x | 3.16x | 13.61x | 1.09% | 2.63TCr | |
| Average | 27.71x | 4.13x | 17.04x | 1.88% | 4.92TCr | |
| Weighted average by Cap. | 30.27x | 4.81x | 19.01x | 1.21% |
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
- Stocks
- WSU Stock
- Valuation WashTec AG
Select your edition
All financial news and data tailored to specific country editions
