Valuation Brenntag SE

Equities

Market Closed - Xetra Other stock markets 19:16:37 08/12/2025 GMT			5-day change	1st Jan Change
48.69 ^EUR	-1.46%		-2.41%	-15.88%

12-08	BRENNTAG : Jefferies keeps a Sell rating	ZD
12-08	BRENNTAG : Gets a Sell rating from DZ Bank	ZD

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	9,786	12,295	9,227	12,287	8,357	6,972	-	-
Change	-	25.64%	-24.96%	33.17%	-31.98%	-16.57%	-	-
Enterprise Value (EV) ¹	10,799	14,166	11,276	14,474	11,150	9,343	9,318	9,112
Change	-	31.18%	-20.4%	28.35%	-22.96%	-16.21%	-0.26%	-2.22%
P/E ratio	21x	27.5x	10.4x	17.6x	15.6x	17.4x	13.6x	11.5x
PBR	2.75x	3.15x	1.94x	2.85x	1.77x	1.47x	1.42x	1.34x
PEG	-	-6.39x	0.1x	-1x	-0.7x	-0.7x	0.5x	0.6x
Capitalization / Revenue	0.83x	0.85x	0.47x	0.73x	0.51x	0.45x	0.45x	0.43x
EV / Revenue	0.92x	0.98x	0.58x	0.86x	0.69x	0.61x	0.6x	0.56x
EV / EBITDA	10.2x	10.5x	6.23x	9.13x	7.65x	7.04x	6.77x	6.17x
EV / EBIT	14.2x	14.6x	8.04x	12.1x	10.9x	9.83x	9.32x	8.34x
EV / FCF	10.6x	74.8x	16.4x	10.8x	19.8x	16.3x	15.9x	15.4x
FCF Yield	9.44%	1.34%	6.11%	9.28%	5.06%	6.14%	6.3%	6.51%
Dividend per Share ²	1.35	1.45	2	2.1	2.1	1.972	2.063	2.2
Rate of return	2.13%	1.82%	3.35%	2.52%	3.63%	4.08%	4.27%	4.56%
EPS ²	3.02	2.89	5.74	4.73	3.71	2.771	3.563	4.206
Distribution rate	44.7%	50.2%	34.8%	44.4%	56.6%	71.1%	57.9%	52.3%
Net sales ¹	11,776	14,383	19,429	16,815	16,237	15,359	15,621	16,216
EBITDA ¹	1,058	1,345	1,809	1,585	1,457	1,327	1,376	1,478
EBIT ¹	760.2	971.1	1,402	1,201	1,027	950.1	1,000	1,092
Net income ¹	466.5	448.3	886.8	714.9	536.2	404.2	523.4	620.6
Net Debt ¹	1,013	1,870	2,050	2,187	2,793	2,371	2,346	2,139
Reference price ²	63.34	79.58	59.72	83.22	57.88	48.29	48.29	48.29
Nbr of stocks (in thousands)	154,500	154,500	154,500	147,643	144,385	144,385	-	-
Announcement Date	10/03/21	09/03/22	08/03/23	07/03/24	01/03/25	-	-	-

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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
BRENNTAG SE	17.88x	0.62x	7.16x	3.98%	8.32B
SHIN-ETSU CHEMICAL CO., LTD.	18.07x	3x	8.37x	2.25%	57.95B
BASF SE	25.46x	0.96x	8.26x	5.15%	45.29B
PIDILITE INDUSTRIES LIMITED	62.35x	10.1x	42.92x	0.92%	16.68B
ASAHI KASEI CORPORATION	13.38x	0.86x	6.57x	3.02%	11.64B
SRF LIMITED	44.22x	5.42x	24.48x	0.28%	9.51B
SYENSQO SA/NV	28.65x	1.41x	7.12x	2.34%	8.23B
MITSUBISHI CHEMICAL GROUP CORPORATION	9.37x	0.67x	5.43x	3.77%	7.43B
KUALA LUMPUR KEPONG	17.22x	1.18x	8.88x	3.16%	5.2B
SUMITOMO CHEMICAL COMPANY, LIMITED	16.42x	0.74x	6.22x	2.61%	4.85B
Average	25.30x	2.50x	12.54x	2.75%	17.51B
Weighted average by Cap.	25.36x	2.73x	12.10x	3.01%