Company Valuation: Maschinenfabrik Berthold Hermle AG

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 1,480 1,210 985 1,075 812.5 747.5
Change - -18.24% -18.6% 9.14% -24.42% -8%
Enterprise Value (EV) 1 1,367 1,090 827.7 916 672.1 648.6
Change - -20.24% -24.08% 10.68% -26.63% -3.5%
P/E 36.9x 22x 13.7x 12.3x 12.3x 14.5x
PBR 5.39x 3.96x 2.94x 2.93x 2.26x 2.12x
PEG - 0.6x 0.4x 0.6x -0.5x -0.7x
Capitalization / Revenue 4.98x 3.22x 2.08x 2.02x 1.67x 1.52x
EV / Revenue 4.6x 2.9x 1.75x 1.72x 1.38x 1.32x
EV / EBITDA 22.6x 13.6x 7.42x 7.48x 7.13x 8.25x
EV / EBIT 27.1x 15.7x 8.2x 8.23x 8.37x 10.2x
EV / FCF 110x 61.6x 11.9x 20.9x 18.1x 166x
FCF Yield 0.91% 1.62% 8.42% 4.78% 5.54% 0.6%
Dividend per Share 2 0.85 0.85 0.85 0.85 0.85 9.55
Rate of return 0.29% 0.35% 0.43% 0.4% 0.52% 6.39%
EPS 2 8.015 10.98 14.36 17.51 13.18 10.28
Distribution rate 10.6% 7.74% 5.92% 4.85% 6.45% 92.9%
Net sales 1 296.9 376 474.1 532.3 487.9 491.9
EBITDA 1 60.42 79.91 111.5 122.4 94.2 78.58
EBIT 1 50.53 69.24 100.9 111.4 80.28 63.31
Net income 1 40.08 54.91 71.78 87.57 65.92 51.38
Net Debt 1 -113.1 -119.8 -157.3 -159 -140.4 -98.93
Reference price 2 296.00 242.00 197.00 215.00 162.50 149.50
Nbr of stocks (in thousands) 5,000 5,000 5,000 5,000 5,000 5,000
Announcement Date 30/04/21 29/04/22 28/04/23 07/05/24 30/04/25 30/04/26
1EUR in Million2EUR
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 1.02B
29.99x5.34x19.48x0.87% 117B
31.15x4.88x18.61x1.72% 89.42B
29.51x3.37x19.46x0.7% 64.62B
41.3x6.46x28.45x1.86% 60.29B
38.64x7.83x22.91x-.--% 56.15B
24.11x4.63x15.94x2.48% 33.96B
31.94x4.2x15.83x0.11% 31.04B
23.16x3.35x14.42x1.01% 27.98B
18.72x3.16x10.16x1.61% 25.94B
Average 29.83x 4.80x 18.36x 1.15% 50.75B
Weighted average by Cap. 31.21x 5.08x 19.55x 1.13%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Maschinenfabrik Berthold Hermle AG

Historical PBR trend

Valuation ratios - PBR - Maschinenfabrik Berthold Hermle AG

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Maschinenfabrik Berthold Hermle AG

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Maschinenfabrik Berthold Hermle AG

  1. Stock Market
  2. Stocks
  3. MBH3 Stock
  4. Valuation Maschinenfabrik Berthold Hermle AG