Valuation Knorr-Bremse AG

Equities

Market Closed - Xetra Other stock markets 16:35:08 13/02/2026 GMT			5-day change	1st Jan Change
105.60 ^EUR	+0.28%		-1.12%	+10.98%

02-13	DAX Investors Remain on the Sidelines Ahead of Friday's Data Releases	DP
02-12	Knorr Bremse AG invests up to EUR200 million in modular campus in Chennai over the next five years	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	18,003	14,008	8,228	9,479	11,340	17,023	17,023	-
Change	-	-22.19%	-41.27%	15.2%	19.64%	50.11%	0%	-
Enterprise Value (EV) ¹	18,703	14,777	9,563	10,947	13,024	18,522	18,288	17,870
Change	-	-20.99%	-35.28%	14.47%	18.97%	42.22%	-1.26%	-2.28%
P/E ratio	36.4x	22.5x	16.8x	17.1x	25.4x	29.9x	23.5x	20.7x
PBR	9.83x	6.01x	3.21x	3.34x	3.72x	5.13x	4.61x	4.08x
PEG	-	0.9x	-0.8x	1.3x	-1.3x	1.1x	0.9x	1.5x
Capitalization / Revenue	2.92x	2.09x	1.15x	1.2x	1.44x	2.18x	2.07x	1.95x
EV / Revenue	3.04x	2.2x	1.34x	1.38x	1.65x	2.38x	2.22x	2.05x
EV / EBITDA	16.9x	12.2x	9.15x	8.97x	10x	14.1x	12.1x	10.7x
EV / EBIT	23x	16.1x	13.3x	12.6x	14.3x	20.4x	16.2x	13.9x
EV / FCF	27.7x	24.6x	50.5x	19.8x	18.7x	27.1x	23.5x	21.2x
FCF Yield	3.61%	4.07%	1.98%	5.04%	5.34%	3.69%	4.26%	4.71%
Dividend per Share ²	1.52	1.85	1.45	1.64	1.75	1.783	2.144	2.397
Rate of return	1.36%	2.13%	2.84%	2.79%	2.49%	1.69%	2.03%	2.27%
EPS ²	3.07	3.87	3.03	3.43	2.77	3.538	4.503	5.107
Distribution rate	49.5%	47.8%	47.9%	47.8%	63.2%	50.4%	47.6%	46.9%
Net sales ¹	6,157	6,706	7,150	7,926	7,883	7,798	8,236	8,713
EBITDA ¹	1,107	1,211	1,046	1,221	1,302	1,315	1,518	1,674
EBIT ¹	814	920.3	721.3	869.9	910.7	908.6	1,130	1,281
Net income ¹	495.5	624.3	487.7	552.5	445.5	569.8	721.3	808.5
Net Debt ¹	699.9	768.3	1,335	1,468	1,683	1,499	1,265	847.7
Reference price ²	111.68	86.90	51.04	58.80	70.35	105.60	105.60	105.60
Nbr of stocks (in thousands)	161,200	161,200	161,200	161,200	161,200	161,200	161,200	-
Announcement Date	31/03/21	24/02/22	23/03/23	21/03/24	19/02/25	-	-	-

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.($)
KNORR-BREMSE AG	29.85x	2.38x	14.09x	1.69%	20.2B
PACCAR, INC.	28.31x	2.21x	20.06x	2.86%	66.73B
KOMATSU LTD.	19.48x	1.93x	10.84x	2.48%	45.53B
TOYOTA INDUSTRIES CORPORATION	27.09x	1.8x	19.72x	1.31%	40.2B
DAIMLER TRUCK HOLDING AG	15.82x	1.13x	11.8x	3.81%	39.16B
EPIROC AB	37.01x	4.99x	20.48x	1.44%	33.7B
KUBOTA CORPORATION	21.7x	1.84x	14.86x	1.61%	23.33B
EXOR N.V.	-20.34x	-	-	0.69%	17.75B
METSO OUTOTEC OYJ	27.63x	2.88x	15.83x	2.23%	16.45B
CNH INDUSTRIAL N.V.	30.49x	1.01x	17.62x	2.14%	15.89B
Average	21.70x	2.24x	16.15x	2.03%	31.89B
Weighted average by Cap.	23.26x	2.24x	16.43x	2.22%