|
Real-time Estimate
Other stock markets
|
5-day change | 1st Jan Change | ||
| 36.96 EUR | -0.22% |
|
-0.27% | -15.34% |
| 07-29 | BECHTLE AG : Gets a Buy rating from Deutsche Bank | ZD |
| 07-28 | European shares rise as Unilever lifts consumer stocks | RE |
Company Valuation: Bechtle AG
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 | 4,667 | - | - |
| Change | - | -47.47% | 37.3% | -31.48% | 40.45% | -15.2% | - | - |
| Enterprise Value (EV) 1 | 7,844 | 4,309 | 5,794 | 3,861 | 5,598 | 4,507 | 4,349 | 4,111 |
| Change | - | -45.06% | 34.45% | -33.36% | 44.98% | -19.49% | -3.5% | -5.46% |
| P/E | 34.2x | 16.6x | 21.5x | 15.9x | 24x | 19.4x | 17.8x | 16.6x |
| PBR | 5.86x | 2.71x | 3.28x | 2.05x | 2.68x | 2.11x | 1.96x | 1.82x |
| PEG | - | 2.04x | 3.57x | -2.1x | -3.6x | 4.16x | 1.97x | 2.22x |
| Capitalization / Revenue | 1.27x | 0.69x | 0.89x | 0.62x | 0.86x | 0.69x | 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 | 8.75x | 7.89x | 7.02x |
| EV / EBIT | 24.1x | 12.1x | 15.2x | 11x | 16.7x | 12.9x | 11.4x | 9.98x |
| EV / FCF | 44.3x | 69.1x | 15.5x | 8.22x | 33.2x | 19.9x | 17.9x | 15.1x |
| FCF Yield | 2.26% | 1.45% | 6.47% | 12.2% | 3.01% | 5.01% | 5.59% | 6.61% |
| 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% | 2.01% | 2.17% | 2.26% |
| 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 | 37.04 | 37.04 | 37.04 |
| 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
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 19.44x | 0.67x | 8.75x | 2.01% | 5.37B | |
| 22.46x | 3.65x | 12.73x | 2.99% | 213B | |
| -107.81x | 17.13x | 98.92x | -.--% | 107B | |
| 12.27x | 1.36x | 7.11x | 3.92% | 101B | |
| 16.03x | 2.94x | 11.09x | 5.13% | 93.9B | |
| 20.79x | 5.42x | 13.31x | 2.76% | 62.12B | |
| 15.45x | 2.26x | 9.59x | 5.05% | 50.13B | |
| 19.75x | 1.61x | 9.85x | 1.48% | 38.73B | |
| 21.12x | 1.56x | 9.86x | 0.9% | 40.04B | |
| 18.76x | 2.41x | 11.56x | 4.64% | 39.09B | |
| Average | 5.83x | 3.90x | 19.28x | 2.89% | 75.06B | |
| Weighted average by Cap. | 0.75x | 4.91x | 23.45x | 2.97% |
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
- BC8 Stock
- Valuation Bechtle AG
Select your edition
All financial news and data tailored to specific country editions
