Valuation Knorr-Bremse AG

Equities

Market Closed - Xetra Other stock markets 16:35:05 13/05/2026 BST			After hours 17:01:04
102.70 ^EUR	+1.28%		102.60	-0.10%

12:03pm	KNORR-BREMSE : Goldman Sachs keeps its Buy rating	ZD
05-09	Knorr-Bremse AG, Q1 2026 Earnings Call, May 07, 2026

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	14,008	8,228	9,479	11,340	15,338	16,346	-	-
Change	-	-41.27%	15.2%	19.64%	35.25%	6.57%	-	-
Enterprise Value (EV) ¹	14,777	9,563	10,947	13,024	16,684	17,791	17,295	17,036
Change	-	-35.28%	14.47%	18.97%	28.11%	6.63%	-2.79%	-1.5%
P/E ratio	22.5x	16.8x	17.1x	25.4x	28.7x	23.3x	19.2x	17.2x
PBR	6.01x	3.21x	3.34x	3.72x	4.94x	4.68x	4.03x	3.57x
PEG	-	-0.8x	1.3x	-1.3x	1.5x	0.7x	0.9x	1.5x
Capitalization / Revenue	2.09x	1.15x	1.2x	1.44x	1.96x	1.98x	1.86x	1.74x
EV / Revenue	2.2x	1.34x	1.38x	1.65x	2.13x	2.16x	1.97x	1.81x
EV / EBITDA	12.2x	9.15x	8.97x	10x	12.9x	11.8x	10.1x	9.09x
EV / EBIT	16.1x	13.3x	12.6x	14.3x	18.5x	15.9x	13.4x	12.1x
EV / FCF	24.6x	50.5x	19.8x	18.7x	21.1x	25.1x	21x	18x
FCF Yield	4.07%	1.98%	5.04%	5.34%	4.73%	3.98%	4.77%	5.55%
Dividend per Share ²	1.85	1.45	1.64	1.75	1.9	2.159	2.457	2.587
Rate of return	2.13%	2.84%	2.79%	2.49%	2%	2.13%	2.42%	2.55%
EPS ²	3.87	3.03	3.43	2.77	3.31	4.345	5.28	5.89
Distribution rate	47.8%	47.9%	47.8%	63.2%	57.4%	49.7%	46.5%	43.9%
Net sales ¹	6,706	7,150	7,926	7,883	7,817	8,247	8,773	9,394
EBITDA ¹	1,211	1,046	1,221	1,302	1,292	1,512	1,712	1,875
EBIT ¹	920.3	721.3	869.9	910.7	903	1,120	1,286	1,411
Net income ¹	624.3	487.7	552.5	445.5	534	701.4	854	957.7
Net Debt ¹	768.3	1,335	1,468	1,683	1,346	1,445	949.3	690.5
Reference price ²	86.90	51.04	58.80	70.35	95.15	101.40	101.40	101.40
Nbr of stocks (in thousands)	161,200	161,200	161,200	161,200	161,200	161,200	-	-
Announcement Date	24/02/22	23/03/23	21/03/24	19/02/25	18/03/26	-	-	-

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.($)
KNORR-BREMSE AG	23.34x	2.16x	11.77x	2.13%	19.16B
PACCAR, INC.	19.92x	1.77x	14.69x	2.81%	59.49B
TOYOTA INDUSTRIES CORPORATION	27.76x	1.8x	19.82x	1.29%	38.91B
KOMATSU LTD.	16.61x	1.68x	9.41x	2.9%	37.91B
DAIMLER TRUCK HOLDING AG	12.5x	1.07x	11.26x	4.54%	35.18B
EPIROC AB	33.52x	4.88x	19.47x	1.48%	33.57B
KUBOTA CORPORATION	14.76x	1.6x	11.48x	1.84%	20.69B
EXOR N.V.	30.5x	-	-	0.76%	15.65B
METSO OUTOTEC OYJ	20.91x	2.35x	12.59x	2.88%	14.46B
CNH INDUSTRIAL N.V.	28.01x	0.86x	16.48x	2.4%	13.32B
Average	22.78x	2.02x	14.11x	2.3%	28.83B
Weighted average by Cap.	22.08x	2.06x	14.36x	2.43%