Valuation Brenntag SE

Equities

Market Closed - Xetra Other stock markets 16:35:25 10/09/2024 BST			5-day change	1st Jan Change
64.14 ^EUR	-1.26%		-4.30%	-22.93%

09-09	BRENNTAG : Receives a Buy rating from UBS	ZD
09-04	Bankhaus Metzler Upgrades Brenntag to Buy, Boosts PT	MT

Fiscal Period: December	2019	2020	2021	2022	2023	2024	2025	2026
Capitalization ¹	7,490	9,786	12,295	9,227	12,287	9,261	-	-
Change	-	30.65%	25.64%	-24.96%	33.17%	-24.63%	-	-
Enterprise Value (EV) ¹	9,130	10,799	14,166	11,276	14,474	11,787	11,298	11,135
Change	-	18.27%	31.18%	-20.4%	28.35%	-18.56%	-4.15%	-1.44%
P/E ratio	16.1x	21x	27.5x	10.4x	17.6x	14.2x	12.7x	11.2x
PBR	2.13x	2.75x	3.15x	1.94x	2.85x	2.08x	1.9x	1.73x
PEG	-	-	-6.39x	0.1x	-1x	-3.12x	1x	0.9x
Capitalization / Revenue	0.58x	0.83x	0.85x	0.47x	0.73x	0.56x	0.53x	0.51x
EV / Revenue	0.71x	0.92x	0.98x	0.58x	0.86x	0.72x	0.65x	0.61x
EV / EBITDA	9.12x	10.2x	10.5x	6.23x	9.13x	7.85x	6.97x	6.44x
EV / EBIT	12.9x	14.2x	14.6x	8.04x	12.1x	10.9x	9.26x	8.32x
EV / FCF	13.5x	10.6x	74.8x	16.4x	10.8x	15.5x	15.1x	12.7x
FCF Yield	7.4%	9.44%	1.34%	6.11%	9.28%	6.45%	6.62%	7.85%
Dividend per Share ²	1.25	1.35	1.45	2	2.1	2.157	2.275	2.443
Rate of return	2.58%	2.13%	1.82%	3.35%	2.52%	3.36%	3.55%	3.81%
EPS ²	3.02	3.02	2.89	5.74	4.73	4.515	5.065	5.723
Distribution rate	41.4%	44.7%	50.2%	34.8%	44.4%	47.8%	44.9%	42.7%
Net sales ¹	12,822	11,776	14,383	19,429	16,815	16,451	17,501	18,269
EBITDA ¹	1,002	1,058	1,345	1,809	1,585	1,502	1,620	1,729
EBIT ¹	708.3	760.2	971.1	1,402	1,201	1,084	1,221	1,339
Net income ¹	466.7	466.5	448.3	886.8	714.9	646.3	742.1	846.2
Net Debt ¹	1,640	1,013	1,870	2,050	2,187	2,526	2,037	1,874
Reference price ²	48.48	63.34	79.58	59.72	83.22	64.14	64.14	64.14
Nbr of stocks (in thousands)	154,500	154,500	154,500	154,500	147,643	144,385	-	-
Announcement Date	04/03/20	10/03/21	09/03/22	08/03/23	07/03/24	-	-	-

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. ($)
BRENNTAG SE	14.39x	0.72x	7.93x	+3.32%	10.36B
SHIN-ETSU CHEMICAL CO., LTD.	19.11x	3.65x	8.95x	+2.04%	78.16B
BASF SE	16.85x	0.86x	7.06x	+7.79%	42.95B
DUPONT DE NEMOURS, INC.	35.28x	3.1x	12.46x	+1.91%	33.23B
PIDILITE INDUSTRIES LIMITED	76.88x	12.11x	52.59x	+0.54%	19.83B
EASTMAN CHEMICAL COMPANY	13.46x	1.68x	8.72x	+3.34%	11.45B
ASAHI KASEI CORPORATION	12.47x	0.72x	6.11x	+3.47%	10.06B
MITSUBISHI CHEMICAL GROUP CORPORATION	16x	0.7x	5.98x	+3.55%	8.97B
SRF LIMITED	46.66x	5.29x	25.74x	+0.30%	8.93B
SYENSQO SA/NV	15.58x	1.31x	6.2x	+2.27%	8.22B
Average	26.67x	3.02x	14.17x	+2.85%	23.22B
Weighted average by Cap.	25.98x	3.29x	13.09x	+3.14%