Valuation Bechtle AG Xetra

Stocks

End-of-day quote Xetra Other stock markets			5-day change	1st Jan Change
- ^EUR	-.--%		-.--%	-

07-29	BECHTLE AG : Gets a Buy rating from Deutsche Bank	ZD
07-28	European shares rise as Unilever lifts consumer stocks	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	7,930	4,166	5,719	3,919	5,504	4,695	-	-
Change	-	-47.47%	37.3%	-31.48%	40.45%	-14.7%	-	-
Enterprise Value (EV) ¹	7,844	4,309	5,794	3,861	5,598	4,534	4,377	4,139
Change	-	-45.06%	34.45%	-33.36%	44.98%	-18.99%	-3.48%	-5.43%
P/E	34.2x	16.6x	21.5x	15.9x	24x	19.6x	17.9x	16.7x
PBR	5.86x	2.71x	3.28x	2.05x	2.68x	2.12x	1.97x	1.83x
PEG	-	2.04x	3.57x	-2.1x	-3.6x	4.2x	1.98x	2.24x
Capitalization / Revenue	1.27x	0.69x	0.89x	0.62x	0.86x	0.7x	0.66x	0.62x
EV / Revenue	1.26x	0.71x	0.9x	0.61x	0.87x	0.67x	0.61x	0.55x
EV / EBITDA	18.3x	9.22x	11.4x	7.85x	11.3x	8.81x	7.94x	7.07x
EV / EBIT	24.1x	12.1x	15.2x	11x	16.7x	13x	11.5x	10.1x
EV / FCF	44.3x	69.1x	15.5x	8.22x	33.2x	20.1x	18x	15.2x
FCF Yield	2.26%	1.45%	6.47%	12.2%	3.01%	4.98%	5.56%	6.57%
Dividend per Share ²	0.55	0.65	0.7	0.7	0.7	0.7444	0.8022	0.8375
Rate of return	0.87%	1.97%	1.54%	2.25%	1.6%	2%	2.15%	2.25%
EPS ²	1.84	1.99	2.11	1.95	1.82	1.905	2.077	2.232
Distribution rate	29.9%	32.7%	33.2%	35.9%	38.5%	39.1%	38.6%	37.5%
Net sales ¹	6,246	6,028	6,423	6,306	6,406	6,731	7,123	7,522
EBITDA ¹	428.7	467.5	508.9	491.6	494.6	514.8	551.3	585.6
EBIT ¹	325.7	355.4	382.3	351.3	335.3	350	381.5	411.8
Net income ¹	231.4	251.1	265.5	245.5	229.2	238.9	260.1	276.7
Net Debt ¹	-86.27	143.7	74.76	-57.66	93.86	-160.5	-318.1	-555.6
Reference price ²	62.94	33.06	45.39	31.10	43.68	37.26	37.26	37.26
Nbr of stocks (in thousands)	126,000	126,000	126,000	126,000	126,000	126,000	-	-
Announcement Date	18/03/22	17/03/23	15/03/24	13/03/25	19/03/26	-	-	-

¹EUR in Million²EUR

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
IBM	22.46x	3.65x	12.73x	2.99%	213B
SNOWFLAKE INC.	-107.81x	17.13x	98.92x	-.--%	107B
ACCENTURE PLC	12.27x	1.36x	7.11x	3.92%	101B
TATA CONSULTANCY SERVICES LTD.	16.03x	2.94x	11.09x	5.13%	93.9B
RELX PLC	20.79x	5.42x	13.31x	2.76%	62.12B
INFOSYS LIMITED	15.45x	2.26x	9.59x	5.05%	50.13B
NEC CORPORATION	21.12x	1.56x	9.86x	0.9%	40.04B
HCL TECHNOLOGIES LIMITED	18.76x	2.41x	11.56x	4.64%	39.09B
FUJITSU LIMITED	19.75x	1.61x	9.85x	1.48%	38.73B
Average	4.31x	4.26x	20.45x	2.98%	82.81B
Weighted average by Cap.	0.61x	4.95x	23.56x	2.97%