Valuation Salzgitter AG

Equities

Market Closed - Xetra Other stock markets 16:35:19 13/05/2026 BST			5-day change	1st Jan Change
55.85 ^EUR	+5.38%		+8.03%	+39.14%

05-13	SALZGITTER AG : Gets a Neutral rating from UBS	ZD
05-13	SALZGITTER AG : Jefferies reaffirms its Neutral rating	ZD

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	1,699	1,543	1,514	856.7	2,171	3,021	-	-
Change	-	-9.23%	-1.82%	-43.43%	153.41%	39.14%	-	-
Enterprise Value (EV) ¹	2,472	2,253	1,876	1,610	3,328	4,259	4,244	4,023
Change	-	-8.89%	-16.74%	-14.16%	106.68%	28%	-0.36%	-5.2%
P/E ratio	2.93x	1.43x	7.57x	-2.43x	-29.3x	12.9x	8.81x	7.57x
PBR	0.51x	0.32x	0.31x	0.19x	0.49x	0.66x	0.62x	0.56x
PEG	-	0x	-0.1x	0x	0.4x	-0x	0.2x	0.5x
Capitalization / Revenue	0.17x	0.12x	0.14x	0.09x	0.24x	0.32x	0.3x	0.3x
EV / Revenue	0.25x	0.18x	0.17x	0.16x	0.37x	0.46x	0.42x	0.4x
EV / EBITDA	1.96x	1.39x	2.77x	3.62x	8.84x	5.92x	4.74x	4.33x
EV / EBIT	3.28x	1.72x	5.28x	-8.99x	56.4x	11.4x	7.77x	6.17x
EV / FCF	-177x	14.6x	13.4x	-2.87x	-5.88x	-18.1x	62.9x	12.1x
FCF Yield	-0.57%	6.84%	7.48%	-34.8%	-17%	-5.53%	1.59%	8.26%
Dividend per Share ²	0.75	1	0.45	0.2	0.2	0.2848	0.3025	0.405
Rate of return	2.39%	3.51%	1.61%	1.26%	0.5%	0.51%	0.54%	0.73%
EPS ²	10.74	20	3.7	-6.51	-1.37	4.332	6.341	7.375
Distribution rate	6.98%	5%	12.2%	-3.07%	-14.6%	6.57%	4.77%	5.49%
Net sales ¹	9,767	12,553	10,790	10,012	8,981	9,361	10,041	10,172
EBITDA ¹	1,262	1,618	677	445.2	376.3	719.2	895.8	929
EBIT ¹	753.2	1,311	355	-179	59	372.5	546	652.3
Net income ¹	581.1	1,082	200.1	-352.2	-74.2	239.3	352.3	409
Net Debt ¹	772.9	710	361.1	753.3	1,156	1,238	1,223	1,002
Reference price ²	31.42	28.52	28.00	15.84	40.14	55.85	55.85	55.85
Nbr of stocks (in thousands)	54,087	54,087	54,087	54,087	54,087	54,087	-	-
Announcement Date	21/03/22	27/03/23	15/03/24	20/03/25	20/03/26	-	-	-

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.($)
SALZGITTER AG	15.35x	0.44x	5.97x	0.55%	3.54B
JSW STEEL LIMITED	33.56x	2.06x	12.71x	0.44%	32.51B
BAOSHAN IRON & STEEL CO., LTD.	12.07x	0.49x	4.34x	4.59%	19.99B
JINDAL STEEL & POWER LIMITED	34.29x	2.63x	14.91x	0.19%	13.25B
CITIC PACIFIC SPECIAL STEEL GROUP CO., LTD	11.5x	-	-	-	11.27B
BLUESCOPE STEEL LIMITED	15.47x	0.85x	7.18x	5.99%	9.57B
BHARAT FORGE LIMITED	69.21x	5.7x	32.17x	0.43%	9.72B
TERNIUM S.A.	9.75x	0.59x	4.63x	5.52%	8.94B
CHINA STEEL CORPORATION	68.52x	1.41x	12.12x	1.56%	8.89B
Average	29.97x	1.77x	11.75x	2.41%	13.07B
Weighted average by Cap.	29.64x	1.83x	11.74x	2.21%