|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 15.08 CHF | -17.23% |
|
-19.53% | +92.10% |
| 07-07 | How does the AI Capex look three years down the line? |  |
| 07-01 | Swiss Market Index Blinks Red; Galderma Falls | MT |
Company Valuation: ams-OSRAM AG
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 4,179 | 1,784 | 2,238 | 622.9 | 835 | 1,615 | - | - |
| Change | - | -57.31% | 25.45% | -72.17% | 34.06% | 93.46% | - | - |
| Enterprise Value (EV) 1 | 5,983 | 3,501 | 3,550 | 2,036 | 1,913 | 3,202 | 3,150 | 3,064 |
| Change | - | -41.48% | 1.4% | -42.65% | -6.04% | 67.39% | -1.64% | -2.73% |
| P/E | -131x | -4.02x | -0.44x | -0.79x | -6.44x | -5.26x | -17.9x | 59.3x |
| PBR | 1.33x | 0.63x | 0.37x | 0.51x | 0.88x | 1.69x | 2.05x | 1.71x |
| PEG | - | -0x | -0x | 0x | 0.1x | -0x | 0.3x | -0x |
| Capitalization / Revenue | 0.83x | 0.37x | 0.62x | 0.18x | 0.25x | 0.51x | 0.49x | 0.45x |
| EV / Revenue | 1.18x | 0.73x | 0.99x | 0.59x | 0.58x | 1x | 0.95x | 0.86x |
| EV / EBITDA | 6.22x | 4.09x | 6.4x | 3.66x | 3.26x | 5.85x | 4.91x | 4.36x |
| EV / EBIT | 30.2x | -21.7x | -2.48x | -3.72x | 18.8x | 32x | 19.5x | 18.4x |
| EV / FCF | 12.4x | 56.5x | -9.47x | -30.4x | 50.3x | -12.8x | 84.6x | 20.8x |
| FCF Yield | 8.1% | 1.77% | -10.6% | -3.29% | 1.99% | -7.81% | 1.18% | 4.8% |
| Dividend per Share 2 | - | - | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - | - | - |
| EPS 2 | -1.226 | -17 | -52 | -7.94 | -1.31 | -3.105 | -0.9105 | 0.2758 |
| Distribution rate | - | - | - | - | - | - | - | - |
| Net sales 1 | 5,058 | 4,819 | 3,590 | 3,428 | 3,323 | 3,198 | 3,302 | 3,559 |
| EBITDA 1 | 961.6 | 857 | 555 | 557 | 586 | 546.9 | 642 | 703.3 |
| EBIT 1 | 197.9 | -161 | -1,430 | -547 | 102 | 100 | 161.6 | 166.9 |
| Net income 1 | -31.53 | -444 | -1,613 | -785 | -129 | -237.6 | -92.5 | 7.967 |
| Net Debt 1 | 1,803 | 1,717 | 1,312 | 1,413 | 1,078 | 1,587 | 1,534 | 1,448 |
| Reference price 2 | 160.33 | 68.31 | 22.71 | 6.31 | 8.44 | 16.34 | 16.34 | 16.34 |
| Nbr of stocks (in thousands) | 26,067 | 26,119 | 98,544 | 98,751 | 98,925 | 98,849 | - | - |
| Announcement Date | 08/02/22 | 07/02/23 | 09/02/24 | 11/02/25 | 09/02/26 | - | - | - |
1EUR in Million2EUR
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | -5.26x | 1x | 5.85x | -.--% | 1.85B | |
| 21.46x | 12.08x | 17.91x | 0.37% | 4,912B | |
| 21.42x | 10.41x | 14.13x | 1.16% | 1,833B | |
| 40.94x | 16.87x | 24.83x | 0.7% | 1,764B | |
| 11.67x | 7.06x | 8.54x | 0.06% | 959B | |
| 5.69x | 3.28x | 3.94x | 0.31% | 903B | |
| 91.78x | 16.02x | 59.98x | -.--% | 808B | |
| -249.09x | 8.44x | 25.13x | -.--% | 478B | |
| 220.75x | 47.07x | 99.71x | -.--% | 285B | |
| 36.78x | 12.64x | 24.29x | 2.03% | 258B | |
| Average | 19.61x | 13.49x | 28.43x | 0.46% | 1,220B | |
| Weighted average by Cap. | 21.38x | 12.42x | 21.69x | 0.5% |
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
- AMS Stock
- Valuation ams-OSRAM AG
Choose MarketScreener Select your edition
All financial news and data tailored to specific country editions
