Valuation Ernst Russ AG

Stocks

Market Closed - Xetra 16:35:15 14/08/2026 BST			5-day change	1st Jan Change
7.860 ^EUR	+2.34%		+3.42%	+12.93%

06-25	Ernst Russ AG Presents at Deutsche Börse Scale Summit, Jun-23-2026 10:30 AM
05-29	Ernst Russ AG Reports Earnings Results for the First Quarter Ended March 31, 2026	CI

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	264.8	-	-
Change	-	-29.21%	-5.63%	41.16%	21.68%	12.93%	-	-
Enterprise Value (EV) ¹	257.1	144.7	82.85	93.57	122	200.4	103.2	121.2
Change	-	-43.73%	-42.72%	12.93%	30.38%	64.3%	-48.51%	17.44%
P/E	12.9x	3.05x	2.45x	4.54x	3.19x	7.17x	9.95x	9.59x
PBR	2.83x	-	0.8x	0.74x	0.94x	0.86x	0.82x	0.77x
PEG	-	0x	0.2x	-0.2x	0x	-0.1x	-0.4x	2.53x
Capitalization / Revenue	2.21x	-	0.67x	1.12x	1.48x	1.72x	1.65x	1.62x
EV / Revenue	2.79x	-	0.41x	0.54x	0.77x	1.3x	0.64x	0.74x
EV / EBITDA	6.51x	-	0.71x	1.01x	0.97x	2.46x	1.55x	1.83x
EV / EBIT	8.35x	-	0.96x	1.38x	1.27x	3.85x	2.89x	3.27x
EV / FCF	7.03x	-	-	-	2.96x	4.58x	2.35x	3.27x
FCF Yield	14.2%	-	-	-	33.8%	21.9%	42.5%	30.6%
Dividend per Share ²	-	-	1	0.2	0.25	0.3167	0.3	0.34
Rate of return	-	-	24.5%	3.5%	3.59%	4.03%	3.82%	4.33%
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	7.860	7.860	7.860
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

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
ERNST RUSS AG	7.17x	1.3x	2.46x	4.03%	307M
BLACKROCK, INC.	21.74x	6.1x	13.07x	1.95%	182B
UBS GROUP AG	15.22x	3.66x	-	2.33%	164B
BANK OF NEW YORK MELLON CORPORATION (THE)	17.72x	7.72x	-	1.41%	111B
BROOKFIELD ASSET MANAGEMENT LTD.	26.35x	13.83x	23.72x	3.7%	86.73B
STATE STREET CORPORATION	14.33x	5.42x	-	1.83%	52.67B
AMERIPRISE FINANCIAL, INC.	12.63x	1.94x	5.94x	1.17%	50.31B
3I GROUP PLC	5.52x	5.45x	3.99x	3.39%	37.81B
NORTHERN TRUST CORPORATION	15.03x	5.41x	16.87x	1.75%	35.02B
Average	15.08x	5.65x	11.01x	2.4%	79.96B
Weighted average by Cap.	17.82x	6.31x	13.97x	2.17%