|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 84.20 EUR | -0.41% |
|
-5.55% | +19.69% |
| 06-09 | JPMorgan leaves Knorr-Bremse at 'Overweight' | DP |
| 06-09 | KNORR-BREMSE : JP Morgan keeps its Buy rating | ZD |
Company Valuation: Knorr-Bremse AG
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 | 13,573 | - | - |
| Change | - | -22.19% | -41.27% | 15.2% | 19.64% | 19.69% | - | - |
| Enterprise Value (EV) 1 | 18,703 | 14,777 | 9,563 | 10,947 | 13,024 | 14,856 | 14,388 | 13,983 |
| Change | - | -20.99% | -35.28% | 14.47% | 18.97% | 14.07% | -3.15% | -2.81% |
| P/E ratio | 36.4x | 22.5x | 16.8x | 17.1x | 25.4x | 20.9x | 17.7x | 15.8x |
| PBR | 9.83x | 6.01x | 3.21x | 3.34x | 3.72x | 3.99x | 3.49x | 3.08x |
| PEG | - | 0.9x | -0.8x | 1.3x | -1.3x | 0.5x | 1x | 1.3x |
| Capitalization / Revenue | 2.92x | 2.09x | 1.15x | 1.2x | 1.44x | 1.68x | 1.6x | 1.51x |
| EV / Revenue | 3.04x | 2.2x | 1.34x | 1.38x | 1.65x | 1.83x | 1.69x | 1.56x |
| EV / EBITDA | 16.9x | 12.2x | 9.15x | 8.97x | 10x | 10.7x | 9.18x | 8.14x |
| EV / EBIT | 23x | 16.1x | 13.3x | 12.6x | 14.3x | 14.5x | 12.2x | 10.7x |
| EV / FCF | 27.7x | 24.6x | 50.5x | 19.8x | 18.7x | 21.3x | 18.8x | 16.3x |
| FCF Yield | 3.61% | 4.07% | 1.98% | 5.04% | 5.34% | 4.69% | 5.33% | 6.15% |
| Dividend per Share 2 | 1.52 | 1.85 | 1.45 | 1.64 | - | 1.91 | 2.175 | 2.436 |
| Rate of return | 1.36% | 2.13% | 2.84% | 2.79% | - | 2.27% | 2.58% | 2.89% |
| EPS 2 | 3.07 | 3.87 | 3.03 | 3.43 | 2.77 | 4.028 | 4.77 | 5.333 |
| Distribution rate | 49.5% | 47.8% | 47.9% | 47.8% | - | 47.4% | 45.6% | 45.7% |
| Net sales 1 | 6,157 | 6,706 | 7,150 | 7,926 | 7,883 | 8,103 | 8,504 | 8,965 |
| EBITDA 1 | 1,107 | 1,211 | 1,046 | 1,221 | 1,302 | 1,391 | 1,568 | 1,718 |
| EBIT 1 | 814 | 920.3 | 721.3 | 869.9 | 910.7 | 1,023 | 1,179 | 1,310 |
| Net income 1 | 495.5 | 624.3 | 487.7 | 552.5 | 445.5 | 643.3 | 763 | 855 |
| Net Debt 1 | 699.9 | 768.3 | 1,335 | 1,468 | 1,683 | 1,283 | 814.6 | 409.9 |
| Reference price 2 | 111.68 | 86.90 | 51.04 | 58.80 | 70.35 | 84.20 | 84.20 | 84.20 |
| Nbr of stocks (in thousands) | 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
P/E ratio, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
| 20.99x | 1.84x | 10.72x | 2.26% | 15.79B | ||
| 15.33x | 1.39x | 11.04x | 3.9% | 48.66B | ||
| 10.54x | 1.02x | 9.82x | 4.7% | 34.78B | ||
| 18.2x | 1.48x | 11.23x | 1.7% | 34.2B | ||
| 10.47x | 1.18x | 6.18x | 3.91% | 28.62B | ||
| 28.42x | 4.04x | 16.05x | 1.78% | 26.25B | ||
| -3.42x | - | - | 0.63% | 20.29B | ||
| 21.69x | 1.05x | 13.26x | 3.02% | 16.22B | ||
| 10.22x | 1.22x | 9.69x | 3.19% | 12.43B | ||
| 17.34x | 2.02x | 10.72x | 3.46% | 10.67B | ||
| Average | 14.98x | 1.69x | 10.97x | 2.85% | 24.79B | |
| Weighted average by Cap. | 14.95x | 1.65x | 10.90x | 3% |
Year-on-year evolution of the PER
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Equities
- KBX Stock
- Valuation Knorr-Bremse AG
Select your edition
All financial news and data tailored to specific country editions
MarketScreener is also available in this country: United States.
Switch edition
Stay in the current country edition