Valuation Ernst Russ AG BOERSE MUENCHEN

Stocks

Real-time BOERSE MUENCHEN Other stock markets 13:43:51 16/06/2026 BST			5-day change	1st Jan Change
8.400 ^EUR	+0.96%		-0.24%	+18.52%

05-29	Ernst Russ AG Reports Earnings Results for the First Quarter Ended March 31, 2026	CI
05-28	Ernst Russ AG, Q1 2026 Earnings Call, May 28, 2026

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	204.3	144.7	136.5	192.7	234.5	279.6	-	-
Change	-	-29.21%	-5.63%	41.16%	21.68%	19.25%	-	-
Enterprise Value (EV) ¹	257.1	144.7	82.85	93.57	122	215.3	118	136
Change	-	-43.73%	-42.72%	12.93%	30.38%	76.45%	-45.17%	15.25%
P/E Ratio	12.9x	3.05x	2.45x	4.54x	3.19x	7.57x	10.5x	10.1x
PBR	2.83x	-	0.8x	0.74x	0.94x	0.91x	0.87x	0.82x
PEG	-	0x	0.2x	-0.2x	0x	-0.2x	-0.4x	2.66x
Capitalization / Revenue	2.21x	-	0.67x	1.12x	1.48x	1.81x	1.75x	1.71x
EV / Revenue	2.79x	-	0.41x	0.54x	0.77x	1.4x	0.74x	0.83x
EV / EBITDA	6.51x	-	0.71x	1.01x	0.97x	2.65x	1.77x	2.05x
EV / EBIT	8.35x	-	0.96x	1.38x	1.27x	4.14x	3.3x	3.67x
EV / FCF	7.03x	-	-	-	2.96x	4.91x	2.69x	3.67x
FCF Yield	14.2%	-	-	-	33.8%	20.3%	37.2%	27.3%
Dividend per Share ²	-	-	1	0.2	0.25	0.3167	0.3	0.34
Rate of return	-	-	24.5%	3.5%	3.59%	3.82%	3.61%	4.1%
EPS ²	0.49	1.46	1.66	1.26	2.18	1.097	0.79	0.82
Distribution rate	-	-	60.2%	15.9%	11.5%	28.9%	38%	41.5%
Net sales ¹	92.28	-	202.7	172.7	158.1	154.1	160.2	163.3
EBITDA ¹	39.49	-	116.6	93	126.2	81.33	66.73	66.2
EBIT ¹	30.8	-	86.6	67.7	96.4	52.03	35.73	37.03
Net income ¹	15.78	47.27	55.08	42.47	73.48	37	26.53	27.6
Net Debt ¹	52.75	-	-53.66	-99.14	-112.5	-64.37	-161.6	-143.6
Reference price ²	6.300	4.460	4.075	5.720	6.960	8.300	8.300	8.300
Nbr of stocks (in thousands)	32,434	32,434	33,500	33,689	33,689	33,689	-	-
Announcement Date	24/03/22	22/03/23	18/03/24	25/03/25	24/03/26	-	-	-

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.($)
BLACKROCK, INC.	21.28x	5.68x	12.55x	2.18%	162B
UBS GROUP AG	15x	3.43x	-	2.45%	151B
BANK OF NEW YORK MELLON CORPORATION (THE)	16.31x	7.25x	-	1.55%	97.81B
BROOKFIELD ASSET MANAGEMENT LTD.	25.13x	12.29x	17.66x	4.12%	76.96B
STATE STREET CORPORATION	13.89x	5.2x	-	2.07%	46.32B
AMERIPRISE FINANCIAL, INC.	10.87x	1.55x	4.83x	1.45%	41.34B
NORTHERN TRUST CORPORATION	15.39x	5.24x	16.39x	1.88%	31.96B
3I GROUP PLC	4.26x	4.38x	4.36x	4.15%	31.26B
Average	15.27x	5.63x	11.16x	2.48%	79.87B
Weighted average by Cap.	17.16x	5.80x	12.38x	2.41%