|
Market Closed -
Xetra
16:35:17 06/11/2026 GMT
|
5-day change | 1st Jan Change | ||
| 8.860 EUR | -0.23% |
|
-1.12% | +27.30% |
| 09-09 | Ernst Russ AG Adjusts Earnings Guidance for the Full Year of 2026 | CI |
| 08-25 | Ernst Russ AG Reports Earnings Results for the Half Year Ended June 30, 2026 | CI |
Company Valuation: Ernst Russ AG
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 | 298.5 | - | - |
| Change | - | -29.21% | -5.63% | 41.16% | 21.68% | 27.3% | - | - |
| Enterprise Value (EV) 1 | 257.1 | 144.7 | 82.85 | 93.57 | 122 | 292.5 | 249.7 | 222.5 |
| Change | - | -43.73% | -42.72% | 12.93% | 30.38% | 139.81% | -14.63% | -10.89% |
| P/E | 12.9x | 3.05x | 2.45x | 4.54x | 3.19x | 7.33x | 10.6x | 10.7x |
| PBR | 2.83x | - | 0.8x | 0.74x | 0.94x | 1.02x | 0.95x | 0.87x |
| PEG | - | 0x | 0.2x | -0.2x | 0x | -0.2x | -0.3x | -11.92x |
| Capitalization / Revenue | 2.21x | - | 0.67x | 1.12x | 1.48x | 1.9x | 1.77x | 1.7x |
| EV / Revenue | 2.79x | - | 0.41x | 0.54x | 0.77x | 1.86x | 1.48x | 1.27x |
| EV / EBITDA | 6.51x | - | 0.71x | 1.01x | 0.97x | 3.25x | 3.2x | 2.87x |
| EV / EBIT | 8.35x | - | 0.96x | 1.38x | 1.27x | 4.69x | 6.1x | 5.26x |
| EV / FCF | 7.03x | - | - | - | 2.96x | 5.67x | 5.96x | 5.43x |
| FCF Yield | 14.2% | - | - | - | 33.8% | 17.6% | 16.8% | 18.4% |
| Dividend per Share 2 | - | - | 1 | 0.2 | 0.25 | 0.2833 | 0.2667 | 0.26 |
| Rate of return | - | - | 24.5% | 3.5% | 3.59% | 3.2% | 3.01% | 2.93% |
| EPS 2 | 0.49 | 1.46 | 1.66 | 1.26 | 2.18 | 1.209 | 0.8342 | 0.8267 |
| Distribution rate | - | - | 60.2% | 15.9% | 11.5% | 23.4% | 32% | 31.5% |
| Net sales 1 | 92.28 | - | 202.7 | 172.7 | 158.1 | 156.9 | 168.8 | 175.4 |
| EBITDA 1 | 39.49 | - | 116.6 | 93 | 126.2 | 90.04 | 78.06 | 77.63 |
| EBIT 1 | 30.8 | - | 86.6 | 67.7 | 96.4 | 62.38 | 40.93 | 42.33 |
| Net income 1 | 15.78 | 47.27 | 55.08 | 42.47 | 73.48 | 40.76 | 28.14 | 27.87 |
| Net Debt 1 | 52.75 | - | -53.66 | -99.14 | -112.5 | -5.95 | -48.75 | -75.95 |
| Reference price 2 | 6.300 | 4.460 | 4.075 | 5.720 | 6.960 | 8.860 | 8.860 | 8.860 |
| 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
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 7.33x | 1.86x | 3.25x | 3.2% | 333M | |
| 22.39x | 6.1x | 13.18x | 1.94% | 182B | |
| 13.92x | 3.33x | - | 2.58% | 146B | |
| 15.83x | 7.25x | - | 1.56% | 99.4B | |
| 20.04x | 7.14x | 12.73x | 4.26% | 95.57B | |
| 19.77x | 10.21x | 17.44x | 0.81% | 86.6B | |
| 25.05x | 14.43x | 21.63x | 3.78% | 84.8B | |
| 13.98x | 11.43x | 9.2x | 1.91% | 68.93B | |
| 12.31x | 4.75x | - | 2.12% | 45.05B | |
| Average | 16.74x | 7.39x | 12.90x | 2.46% | 89.88B | |
| Weighted average by Cap. | 18.49x | 7.55x | 14.66x | 2.36% |
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
- HXCK Stock
- Valuation Ernst Russ AG
Select your edition
All financial news and data tailored to specific country editions
