Valuation Andritz AG OTC Markets

Equities

Market Closed - OTC Markets Other stock markets 19:37:22 30/08/2024 BST			5-day change	1st Jan Change
12.94 ^USD	-0.79%		-.--%	+0.82%

09-03	Andritz AG acquired PulpEye AB.	CI
08-08	ANDRITZ AG Announces CFO Changes	CI

Fiscal Period: December	2019	2020	2021	2022	2023	2024	2025	2026
Capitalization ¹	3,877	3,743	4,504	5,312	5,578	5,715	-	-
Change	-	-3.47%	20.34%	17.93%	5.02%	2.44%	-	-
Enterprise Value (EV) ¹	3,992	3,632	4,114	4,569	5,128	5,032	4,759	4,469
Change	-	-9.03%	13.29%	11.05%	12.23%	-1.86%	-5.43%	-6.09%
P/E ratio	30.2x	18x	13.8x	12.9x	11x	11.2x	10.5x	9.27x
PBR	3.18x	2.96x	2.86x	2.87x	2.57x	2.37x	2.13x	1.9x
PEG	-	0.3x	0.2x	0.5x	0.5x	-27.86x	1.45x	0.7x
Capitalization / Revenue	0.58x	0.56x	0.7x	0.7x	0.64x	0.66x	0.64x	0.6x
EV / Revenue	0.6x	0.54x	0.64x	0.61x	0.59x	0.58x	0.54x	0.47x
EV / EBITDA	7.43x	6.36x	5.73x	5.53x	5.63x	5.49x	4.96x	4.23x
EV / EBIT	16.8x	11.5x	8.58x	7.98x	7.48x	7.36x	6.46x	5.41x
EV / FCF	5.71x	9.72x	9.81x	8.68x	34.5x	10.9x	8.28x	6.95x
FCF Yield	17.5%	10.3%	10.2%	11.5%	2.9%	9.15%	12.1%	14.4%
Dividend per Share ²	0.7	1	1.65	2.1	2.5	2.65	2.862	3.175
Rate of return	1.82%	2.67%	3.64%	3.92%	4.43%	4.6%	4.97%	5.51%
EPS ²	1.27	2.08	3.28	4.14	5.15	5.129	5.5	6.215
Distribution rate	55.1%	48.1%	50.3%	50.7%	48.5%	51.7%	52%	51.1%
Net sales ¹	6,674	6,700	6,463	7,543	8,660	8,635	8,861	9,456
EBITDA ¹	537.6	571.1	718.3	825.5	910.2	917.2	959.9	1,056
EBIT ¹	237.9	315	479.6	572.7	685.2	684	736.6	826.1
Net income ¹	127.8	207.1	325.5	409.6	510.2	513.4	548.9	620
Net Debt ¹	114.8	-111.4	-389.8	-742.6	-450.4	-682.2	-955.3	-1,245
Reference price ²	38.40	37.48	45.38	53.55	56.40	57.60	57.60	57.60
Nbr of stocks (in thousands)	100,977	99,867	99,256	99,191	98,904	99,210	-	-
Announcement Date	04/03/20	03/03/21	08/03/22	08/03/23	29/02/24	-	-	-

¹EUR in Million²EUR

Estimates

Add to a list Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E ratio	EV / Sales	EV / EBITDA	Yield (Y)	Capi. ($)
ATLAS COPCO AB	27.81x	4.61x	17.57x	+1.74%	78.82B
PARKER-HANNIFIN CORPORATION	27.36x	4.2x	17.36x	+1.06%	73.44B
INGERSOLL RAND INC.	41.76x	5.12x	18.44x	+0.09%	35.04B
XYLEM INC.	38.46x	3.66x	17.94x	+1.14%	30.78B
FANUC CORPORATION	27.1x	3.87x	15.24x	+2.30%	25.93B
FORTIVE CORPORATION	26.73x	4.37x	15.25x	+0.45%	24.76B
SANDVIK AB	18.66x	2.28x	9.87x	+2.86%	24.27B
TECHTRONIC INDUSTRIES CO. LTD.	21.47x	1.68x	13.78x	+2.01%	24.17B
DOVER CORPORATION	16.19x	3.09x	14.27x	+1.19%	24.11B
Average	27.28x	3.65x	15.52x	+1.43%	37.92B
Weighted average by Cap.	28.05x	3.94x	16.25x	+1.38%