Valuation Strabag SE

Equities

Market Closed - Wiener Boerse Other stock markets 16:41:50 16/07/2025 BST			After hours 20:53:18
76.10 ^EUR	-2.69%		77.00	+1.18%

06-18	Court rejects RBI challenge of ban on sale of Russian subsidiary	RE
06-18	EVN Says Purchase Price For Wte Wassertechnik's Shares Amounts To 100 million euros	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	2,919	3,760	4,012	4,248	4,670	8,997	-	-
Change	-	28.82%	6.68%	5.88%	9.94%	92.66%	-	-
Enterprise Value (EV) ¹	949.9	1,724	2,084	1,604	1,765	6,849	6,685	6,454
Change	-	81.49%	20.88%	-23.01%	10%	288.09%	-2.4%	-3.46%
P/E ratio	7.39x	6.42x	8.5x	6.57x	5.37x	13.6x	12.9x	11.7x
PBR	0.71x	0.93x	1x	0.94x	0.89x	1.66x	1.56x	1.46x
PEG	-	0.1x	-0.4x	0.2x	0.3x	-0.6x	2.46x	1.19x
Capitalization / Revenue	0.2x	0.25x	0.24x	0.24x	0.27x	0.47x	0.45x	0.43x
EV / Revenue	0.06x	0.11x	0.12x	0.09x	0.1x	0.36x	0.34x	0.31x
EV / EBITDA	0.81x	1.19x	1.66x	1.13x	1.07x	4.4x	4.07x	3.67x
EV / EBIT	1.51x	1.92x	2.95x	1.82x	1.66x	7.47x	6.77x	5.93x
EV / FCF	1.15x	2.26x	11.4x	-	2.38x	25.4x	17.4x	13.6x
FCF Yield	87.2%	44.3%	8.75%	-	42.1%	3.94%	5.74%	7.33%
Dividend per Share ²	1.9	2	2	2.2	2.5	2.45	2.55	2.65
Rate of return	6.68%	5.46%	5.12%	5.31%	6.33%	3.22%	3.35%	3.48%
EPS ²	3.85	5.71	4.6	6.3	7.35	5.615	5.91	6.49
Distribution rate	49.4%	35%	43.5%	34.9%	34%	43.6%	43.1%	40.8%
Net sales ¹	14,750	15,299	17,026	17,667	17,422	19,247	19,930	20,878
EBITDA ¹	1,174	1,446	1,257	1,418	1,644	1,558	1,644	1,758
EBIT ¹	630.7	896.1	706.4	880.2	1,062	916.8	987.2	1,089
Net income ¹	395.2	585.7	472.5	630.5	823	647.6	682	749.3
Net Debt ¹	-1,969	-2,036	-1,928	-2,643	-2,905	-2,148	-2,312	-2,543
Reference price ²	28.45	36.65	39.10	41.40	39.50	76.10	76.10	76.10
Nbr of stocks (in thousands)	102,600	102,600	102,600	102,600	118,222	118,222	-	-
Announcement Date	30/04/21	29/04/22	27/04/23	23/04/24	18/04/25	-	-	-

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.($)
STRABAG SE	13.93x	0.37x	4.55x	3.13%	10.73B
VINCI	14.58x	1.18x	6.52x	3.89%	78.33B
QUANTA SERVICES, INC.	52.86x	2.22x	21.91x	0.1%	57.28B
LARSEN & TOUBRO LIMITED	26.17x	1.95x	18.13x	1.18%	55.89B
FERROVIAL SE	39.7x	4.06x	26.08x	1.79%	37.72B
CHINA STATE CONSTRUCTION ENGINEERING CORPORATION LIMITED	5.2x	0.3x	5.6x	4.87%	35.25B
WSP GLOBAL INC.	41.4x	2.98x	16.35x	0.53%	26.93B
EMCOR GROUP, INC.	23.23x	1.42x	14.35x	0.18%	24.61B
COMFORT SYSTEMS USA, INC.	27.72x	2.39x	18.05x	0.32%	18.97B
Average	27.20x	1.87x	14.62x	1.78%	38.41B
Weighted average by Cap.	27.99x	1.90x	14.88x	1.95%