Valuation Siemens AG

Equities

Market Closed - Xetra Other stock markets 16:37:48 17/07/2025 BST			Pre-market 06:07:04
226.00 ^EUR	+4.08%		225.85	-0.07%

07-17	European shares see first daily gain in five on strong earnings	RE
07-17	ABB Posts Profit Beat, Record-High Order Intake on Data-Center Boom -- Update	DJ

Data adjusted to current consolidation scope

Fiscal Period: September	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	85,907	113,299	79,905	107,367	141,274	175,909	-	-
Change	-	31.89%	-29.47%	34.37%	31.58%	24.52%	-	-
Enterprise Value (EV) ¹	116,433	152,454	120,076	143,879	180,037	214,005	211,902	208,761
Change	-	30.94%	-21.24%	19.82%	25.13%	18.87%	-0.98%	-1.48%
P/E ratio	21.9x	18.7x	22x	13.7x	17.5x	18.3x	20.2x	17.8x
PBR	2.39x	2.56x	1.68x	2.24x	2.79x	3.17x	2.97x	2.75x
PEG	-	0.3x	-0.6x	0x	3.69x	1x	-2.17x	1.3x
Capitalization / Revenue	1.5x	1.82x	1.11x	1.38x	1.86x	2.22x	2.1x	1.98x
EV / Revenue	2.04x	2.45x	1.67x	1.85x	2.37x	2.7x	2.53x	2.35x
EV / EBITDA	15.3x	16.8x	11.2x	10.2x	13.3x	15.2x	13.7x	12.3x
EV / EBIT	23.1x	23.5x	12.9x	14.9x	18.8x	19.7x	17.3x	15.1x
EV / FCF	16x	18.2x	14.2x	14.4x	18.8x	22.3x	23x	20.8x
FCF Yield	6.24%	5.49%	7.02%	6.96%	5.32%	4.47%	4.35%	4.81%
Dividend per Share ²	3.5	4	4.25	4.7	5.2	5.305	5.65	6.159
Rate of return	3.24%	2.82%	4.2%	3.46%	2.87%	2.35%	2.5%	2.73%
EPS ²	4.93	7.59	4.59	9.91	10.38	12.36	11.21	12.71
Distribution rate	71%	52.7%	92.6%	47.4%	50.1%	42.9%	50.4%	48.4%
Net sales ¹	57,139	62,265	71,977	77,769	75,930	79,201	83,886	89,006
EBITDA ¹	7,601	9,091	10,759	14,163	13,577	14,061	15,470	16,954
EBIT ¹	5,040	6,494	9,285	9,649	9,593	10,888	12,253	13,843
Net income ¹	4,030	6,161	3,723	7,949	8,301	9,866	8,845	10,008
Net Debt ¹	30,526	39,155	40,171	36,512	38,763	38,097	35,993	32,853
Reference price ²	107.88	141.92	101.20	135.66	181.34	226.00	226.00	226.00
Nbr of stocks (in thousands)	796,319	798,333	789,577	791,442	779,054	778,357	-	-
Announcement Date	12/11/20	11/11/21	17/11/22	16/11/23	14/11/24	-	-	-

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.($)
SIEMENS AG	17.57x	2.62x	14.73x	2.44%	204B
SCHNEIDER ELECTRIC SE	25.78x	3.26x	15.39x	1.91%	156B
EATON CORPORATION PLC	33.28x	5.48x	23.08x	1.13%	149B
EMERSON ELECTRIC CO.	32.91x	4.88x	17.51x	1.52%	81.22B
VERTIV HOLDINGS CO	40.76x	5.11x	23.52x	0.12%	49.97B
DELTA ELECTRONICS, INC.	28x	2.42x	13.52x	1.75%	44.04B
DELTA ELECTRONICS (THAILAND)	69.77x	7.75x	45.89x	0.44%	50.87B
AMETEK, INC.	28.64x	5.9x	18.52x	0.7%	41.49B
ROCKWELL AUTOMATION, INC.	38.76x	5.25x	24.85x	1.46%	40.18B
LEGRAND	24.02x	3.44x	14.73x	2.09%	36.93B
Average	33.95x	4.61x	21.17x	1.36%	85.38B
Weighted average by Cap.	30.09x	4.21x	19.54x	1.59%