Valuation Salzgitter AG

Equities

Market Closed - Xetra Other stock markets 16:38:14 20/01/2026 GMT			After hours 20:59:31
46.62 ^EUR	+1.39%		47.03	+0.88%

09:33am	Salzgitter Briefly Hits Highest Level Since 2018 Thanks to Oddo BHF	DP
01-15	Agreement Reached on Cutting 2,300 Jobs in Germany at MAN	DP

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	1,174	1,699	1,543	1,514	856.7	2,529	2,529	-
Change	-	44.79%	-9.23%	-1.82%	-43.43%	195.2%	0%	-
Enterprise Value (EV) ¹	1,790	2,472	2,253	1,876	1,610	3,640	4,133	4,097
Change	-	38.12%	-8.89%	-16.74%	-14.16%	126.1%	13.52%	-0.85%
P/E ratio	-4.23x	2.93x	1.43x	7.57x	-2.43x	-42x	12.9x	9.65x
PBR	0.44x	0.51x	0.32x	0.31x	0.19x	0.59x	0.56x	0.52x
PEG	-	-0x	0x	-0.1x	0x	0.5x	-0x	0.3x
Capitalization / Revenue	0.17x	0.17x	0.12x	0.14x	0.09x	0.28x	0.25x	0.24x
EV / Revenue	0.25x	0.25x	0.18x	0.17x	0.16x	0.4x	0.42x	0.4x
EV / EBITDA	10.2x	1.96x	1.39x	2.77x	3.62x	11.1x	5.96x	4.88x
EV / EBIT	-15x	3.28x	1.72x	5.28x	-8.99x	196x	11.5x	8.25x
EV / FCF	-5.03x	-177x	14.6x	13.4x	-2.87x	-6.97x	-11.6x	20.2x
FCF Yield	-19.9%	-0.57%	6.84%	7.48%	-34.8%	-14.3%	-8.6%	4.94%
Dividend per Share ²	-	0.75	1	0.45	0.2	0.2257	0.2488	0.3573
Rate of return	-	2.39%	3.51%	1.61%	1.26%	0.48%	0.53%	0.76%
EPS ²	-5.13	10.74	20	3.7	-6.51	-1.114	3.624	4.846
Distribution rate	-	6.98%	5%	12.2%	-3.07%	-20.3%	6.86%	7.37%
Net sales ¹	7,091	9,767	12,553	10,790	10,012	9,076	9,946	10,372
EBITDA ¹	176	1,262	1,618	677	445.2	328.7	693.7	840.2
EBIT ¹	-119	753.2	1,311	355	-179	18.58	360	496.9
Net income ¹	-277.3	581.1	1,082	200.1	-352.2	-60.68	200.7	268
Net Debt ¹	616.3	772.9	710	361.1	753.3	1,111	1,603	1,568
Reference price ²	21.70	31.42	28.52	28.00	15.84	46.76	46.76	46.76
Nbr of stocks (in thousands)	54,087	54,087	54,087	54,087	54,087	54,087	54,087	-
Announcement Date	15/03/21	21/03/22	27/03/23	15/03/24	20/03/25	-	-	-

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.($)
SALZGITTER AG	-41.27x	0.4x	10.95x	0.49%	2.9B
JSW STEEL LIMITED	28.58x	1.97x	11.43x	0.48%	31.78B
BAOSHAN IRON & STEEL CO., LTD.	15.16x	0.57x	5.38x	3.78%	22.2B
JINDAL STEEL & POWER LIMITED	19.67x	2.22x	10.81x	0.24%	11.85B
CITIC PACIFIC SPECIAL STEEL GROUP CO., LTD	14.32x	-	-	3.05%	11.5B
CHINA STEEL CORPORATION	-53.41x	1.59x	17.5x	0.72%	9.49B
BLUESCOPE STEEL LIMITED	18.28x	0.85x	7.53x	1.9%	9.3B
TERNIUM S.A.	18.13x	0.51x	5.17x	6.53%	8.19B
BHARAT FORGE LIMITED	52.39x	4.37x	24.61x	0.6%	7.44B
Average	7.98x	1.56x	11.67x	1.98%	12.74B
Weighted average by Cap.	15.05x	1.57x	10.70x	1.93%