|
Real-time Estimate
Tradegate
12:11:51 13/10/2026 BST
|
5-day change | 1st Jan Change | ||
| 34.95 EUR | +0.32% |
|
+0.98% | -20.15% |
| 10-12 | Bechtle AG : Berenberg remains its Buy rating | ZD |
| 10-02 | Bechtle AG : Receives a Buy rating from Berenberg | ZD |
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 | 4,390 | - | - |
| Change | - | -47.47% | 37.3% | -31.48% | 40.45% | -20.24% | - | - |
| Enterprise Value (EV) 1 | 7,844 | 4,309 | 5,794 | 3,861 | 5,598 | 4,408 | 4,247 | 4,027 |
| Change | - | -45.06% | 34.45% | -33.36% | 44.98% | -21.25% | -3.65% | -5.19% |
| P/E | 34.2x | 16.6x | 21.5x | 15.9x | 24x | 17.6x | 16.1x | 14.7x |
| PBR | 5.86x | 2.71x | 3.28x | 2.05x | 2.68x | 1.99x | 1.84x | 1.7x |
| PEG | - | 2.04x | 3.57x | -2.1x | -3.6x | 2.04x | 1.66x | 1.57x |
| Capitalization / Revenue | 1.27x | 0.69x | 0.89x | 0.62x | 0.86x | 0.63x | 0.6x | 0.56x |
| EV / Revenue | 1.26x | 0.71x | 0.9x | 0.61x | 0.87x | 0.64x | 0.58x | 0.52x |
| EV / EBITDA | 18.3x | 9.22x | 11.4x | 7.85x | 11.3x | 8.25x | 7.36x | 6.5x |
| EV / EBIT | 24.1x | 12.1x | 15.2x | 11x | 16.7x | 12.1x | 10.6x | 9.24x |
| EV / FCF | 44.3x | 69.1x | 15.5x | 8.22x | 33.2x | 21.9x | 16.4x | 14.2x |
| FCF Yield | 2.26% | 1.45% | 6.47% | 12.2% | 3.01% | 4.56% | 6.09% | 7.05% |
| Dividend per Share 2 | 0.55 | 0.65 | 0.7 | 0.7 | 0.7 | 0.741 | 0.793 | 0.83 |
| Rate of return | 0.87% | 1.97% | 1.54% | 2.25% | 1.6% | 2.13% | 2.28% | 2.38% |
| EPS 2 | 1.84 | 1.99 | 2.11 | 1.95 | 1.82 | 1.977 | 2.168 | 2.371 |
| Distribution rate | 29.9% | 32.7% | 33.2% | 35.9% | 38.5% | 37.5% | 36.6% | 35% |
| Net sales 1 | 6,246 | 6,028 | 6,423 | 6,306 | 6,406 | 6,936 | 7,376 | 7,807 |
| EBITDA 1 | 428.7 | 467.5 | 508.9 | 491.6 | 494.6 | 534.5 | 576.7 | 619.8 |
| EBIT 1 | 325.7 | 355.4 | 382.3 | 351.3 | 335.3 | 364.5 | 400.8 | 435.9 |
| Net income 1 | 231.4 | 251.1 | 265.5 | 245.5 | 229.2 | 248.6 | 272.4 | 296 |
| Net Debt 1 | -86.27 | 143.7 | 74.76 | -57.66 | 93.86 | 18.09 | -142.7 | -363.1 |
| Reference price 2 | 62.94 | 33.06 | 45.39 | 31.10 | 43.68 | 34.84 | 34.84 | 34.84 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 17.63x | 0.64x | 8.25x | 2.13% | 4.9B | |
| 22.35x | 3.65x | 12.77x | 2.98% | 214B | |
| 22.39x | 4.71x | 11.57x | 0.74% | 193B | |
| -141.78x | 19.72x | 108.42x | -.--% | 127B | |
| -605.29x | 43.06x | 176.88x | -.--% | 125B | |
| 15.96x | 1.74x | 9.12x | 3.01% | 128B | |
| 13.86x | 2.48x | 9.56x | 5.81% | 80.43B | |
| 21.38x | 5.59x | 13.73x | 2.64% | 63.43B | |
| 23.78x | 1.97x | 12.5x | 1.31% | 46.45B | |
| -15.7x | 7.02x | 11.93x | -.--% | 44.27B | |
| Average | -62.54x | 9.06x | 37.47x | 1.86% | 102.59B | |
| Weighted average by Cap. | -77.52x | 10.48x | 43.66x | 1.82% |
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
