Valuation Brenntag SE

Equities

Market Closed - Xetra Other stock markets 16:37:29 20/04/2026 BST			5-day change	1st Jan Change
59.80 ^EUR	+0.88%		+3.93%	+20.66%

04-16	BRENNTAG : Buy rating from Goldman Sachs	ZD
04-14	Brenntag Energy Services partners with BASF for Keropur fuel performance additives in Europe	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	12,295	9,227	12,287	8,357	7,156	8,634	-	-
Change	-	-24.96%	33.17%	-31.98%	-14.37%	20.66%	-	-
Enterprise Value (EV) ¹	14,166	11,276	14,474	11,150	9,684	11,009	10,707	10,669
Change	-	-20.4%	28.35%	-22.96%	-13.15%	13.68%	-2.74%	-0.36%
P/E ratio	27.5x	10.4x	17.6x	15.6x	27.1x	18x	15.5x	12.5x
PBR	3.15x	1.94x	2.85x	1.77x	1.66x	1.94x	1.75x	1.72x
PEG	-	0.1x	-1x	-0.7x	-0.5x	0.2x	1x	0.5x
Capitalization / Revenue	0.85x	0.47x	0.73x	0.51x	0.47x	0.57x	0.56x	0.54x
EV / Revenue	0.98x	0.58x	0.86x	0.69x	0.64x	0.73x	0.69x	0.66x
EV / EBITDA	10.5x	6.23x	9.13x	7.65x	7.52x	8.56x	7.77x	7.16x
EV / EBIT	14.6x	8.04x	12.1x	10.9x	13.4x	11.6x	11x	10.3x
EV / FCF	74.8x	16.4x	10.8x	19.8x	14.4x	21.4x	18.2x	15.8x
FCF Yield	1.34%	6.11%	9.28%	5.06%	6.96%	4.68%	5.5%	6.34%
Dividend per Share ²	1.45	2	2.1	2.1	1.9	1.776	1.939	2.201
Rate of return	1.82%	3.35%	2.52%	3.63%	3.83%	2.97%	3.24%	3.68%
EPS ²	2.89	5.74	4.73	3.71	1.83	3.317	3.849	4.783
Distribution rate	50.2%	34.8%	44.4%	56.6%	104%	53.5%	50.4%	46%
Net sales ¹	14,383	19,429	16,815	16,237	15,172	15,179	15,551	16,108
EBITDA ¹	1,345	1,809	1,585	1,457	1,288	1,286	1,378	1,489
EBIT ¹	971.1	1,402	1,201	1,027	724.1	947.7	977.5	1,039
Net income ¹	448.3	886.8	714.9	536.2	264.6	483.6	586.2	692.7
Net Debt ¹	1,870	2,050	2,187	2,793	2,528	2,374	2,073	2,035
Reference price ²	79.58	59.72	83.22	57.88	49.56	59.80	59.80	59.80
Nbr of stocks (in thousands)	154,500	154,500	147,643	144,385	144,385	144,385	-	-
Announcement Date	09/03/22	08/03/23	07/03/24	01/03/25	12/03/26	-	-	-

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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
BRENNTAG SE	17.87x	0.72x	8.5x	3%	10.1B
SHIN-ETSU CHEMICAL CO., LTD.	26.56x	4.47x	12.74x	1.54%	81.08B
BASF SE	15.29x	1x	8.97x	4.34%	54.42B
PIDILITE INDUSTRIES LIMITED	58.72x	9.59x	40.36x	0.94%	15.33B
ASAHI KASEI CORPORATION	15.22x	0.96x	7.3x	2.53%	13.75B
MITSUBISHI CHEMICAL GROUP CORPORATION	12.39x	0.77x	6.92x	3.24%	8.5B
SRF LIMITED	38.76x	4.87x	22.09x	0.34%	7.99B
SASOL LIMITED	8.5x	0.76x	3.76x	-.--%	7.66B
SYENSQO SA/NV	29.3x	1.31x	7.08x	2.9%	6.81B
KUALA LUMPUR KEPONG	17.91x	1.15x	9.09x	2.93%	5.94B
Average	24.05x	2.56x	12.68x	2.18%	21.16B
Weighted average by Cap.	23.92x	3.08x	12.72x	2.4%