Company Valuation: Fuchs SE

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 4,921 4,183 4,897 4,813 4,463 4,766 - -
Change - -14.99% 17.07% -1.71% -7.28% 6.79% - -
Enterprise Value (EV) 1 4,824 4,243 4,785 4,772 4,312 4,598 4,415 4,229
Change - -12.04% 12.77% -0.27% -9.64% 6.64% -4% -4.2%
P/E 21.8x 17.4x 19.3x 18.1x 16.3x 16.1x 14.8x 13.6x
PBR 3.17x 2.48x 3.11x 2.96x 2.53x 2.32x 2.17x 2.05x
PEG - 6.37x 1.7x 1.8x 9.37x 3.31x 1.72x 1.6x
Capitalization / Revenue 1.71x 1.23x 1.38x 1.37x 1.25x 1.21x 1.17x 1.14x
EV / Revenue 1.68x 1.24x 1.35x 1.35x 1.21x 1.17x 1.08x 1.01x
EV / EBITDA 10.7x 9.24x 9.36x 8.99x 8.08x 8.32x 7.46x 6.7x
EV / EBIT 13.3x 11.6x 11.6x 11x 9.91x 10.2x 9.01x 8x
EV / FCF 54.2x 69.6x 10.3x 15.5x 14.9x 21x 13.3x 12.4x
FCF Yield 1.85% 1.44% 9.72% 6.43% 6.7% 4.77% 7.52% 8.07%
Dividend per Share 2 1.03 1.07 1.11 1.16 1.22 1.271 1.336 1.403
Rate of return 2.58% 3.27% 2.75% 2.78% 3.2% 3.22% 3.39% 3.56%
EPS 2 1.83 1.88 2.09 2.3 2.34 2.454 2.665 2.892
Distribution rate 56.3% 56.9% 53.1% 50.4% 52.1% 51.8% 50.1% 48.5%
Net sales 1 2,871 3,412 3,541 3,525 3,563 3,939 4,071 4,168
EBITDA 1 449 459 511 531 534 553 592.1 631.7
EBIT 1 363 365 413 434 435 452.9 490 528.3
Net income 1 253 259 282 302 306 321.4 346.3 374.2
Net Debt 1 -97 60 -112 -41 -151 -168.1 -351.9 -537.1
Reference price 2 39.92 32.74 40.30 41.66 38.14 39.42 39.42 39.42
Nbr of stocks (in thousands) 139,000 138,190 134,629 131,048 131,000 131,000 - -
Announcement Date 18/03/22 08/03/23 12/03/24 21/03/25 20/03/26 - - -
1EUR in Million2EUR
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
15.97x1.16x8.26x3.24% 5.41B
27.95x4.31x13.9x2.04% 126B
19.11x5.18x35.38x1.94% 44.85B
52.19x1.35x8.49x6.06% 41.71B
11.66x1.15x6.52x2.62% 31.72B
9.41x2.76x6.85x4.73% 21.8B
6.06x0.79x5.14x4.9% 18.19B
31.05x2.5x14.13x0.41% 18.14B
98.07x16.99x63.9x0.06% 17.3B
20.03x - - 1.98% 17.29B
Average 29.15x 4.02x 18.06x 2.8% 34.29B
Weighted average by Cap. 29.01x 3.96x 17.06x 2.72%

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