|
Market Closed -
Xetra
16:35:07 23/09/2026 BST
|
5-day change | 1st Jan Change | ||
| 53.00 EUR | -0.93% |
|
-7.83% | -30.63% |
| 09-14 | Vossloh AG acquired Rail Technology International Pty Ltd. | CI |
| 09-08 | Vossloh Aktiengesellschaft And DB InfraGO Extend Framework Agreement For Preventive Rail Maintenance | CI |
Company Valuation: Vossloh AG
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 793 | 686.8 | 736.8 | 831.8 | 1,476 | 1,024 | - | - |
| Change | - | -13.4% | 7.29% | 12.88% | 77.47% | -30.63% | - | - |
| Enterprise Value (EV) 1 | 1,009 | 924.3 | 956.3 | 969.4 | 2,029 | 1,576 | 1,467 | 1,413 |
| Change | - | -8.36% | 3.47% | 1.36% | 109.27% | -22.32% | -6.92% | -3.67% |
| P/E | 34.5x | 16.4x | 19x | 12.1x | 23.6x | 23.1x | 13.2x | 11.1x |
| PBR | 1.42x | 1.15x | 1.21x | 1.05x | 1.94x | 1.22x | 1.09x | 1.01x |
| PEG | - | 0.2x | -2.66x | 0.2x | -2.63x | -0.8x | 0.2x | 0.6x |
| Capitalization / Revenue | 0.84x | 0.66x | 0.61x | 0.69x | 1.1x | 0.65x | 0.61x | 0.57x |
| EV / Revenue | 1.07x | 0.88x | 0.79x | 0.8x | 1.51x | 1x | 0.87x | 0.79x |
| EV / EBITDA | 8.12x | 7.04x | 6.05x | 6.05x | 11.3x | 7.6x | 6.19x | 5.47x |
| EV / EBIT | 14x | 11.8x | 9.71x | 9.21x | 18.1x | 13.4x | 9.73x | 8.39x |
| EV / FCF | 34.1x | 33.1x | 13.5x | 11.3x | 21.7x | 20.1x | 15.6x | 13.1x |
| FCF Yield | 2.93% | 3.02% | 7.41% | 8.87% | 4.6% | 4.98% | 6.4% | 7.6% |
| Dividend per Share 2 | 1 | 1 | 1.05 | 1.1 | 1.15 | 1.078 | 1.466 | 1.672 |
| Rate of return | 2.21% | 2.56% | 2.5% | 2.56% | 1.51% | 2.03% | 2.77% | 3.15% |
| EPS 2 | 1.31 | 2.38 | 2.21 | 3.56 | 3.24 | 2.294 | 4.021 | 4.78 |
| Distribution rate | 76.3% | 42% | 47.5% | 30.9% | 35.5% | 47% | 36.4% | 35% |
| Net sales 1 | 942.8 | 1,046 | 1,214 | 1,210 | 1,343 | 1,577 | 1,683 | 1,789 |
| EBITDA 1 | 124.2 | 131.2 | 158 | 160.3 | 179.4 | 207.2 | 236.9 | 258.5 |
| EBIT 1 | 72.3 | 78.1 | 98.5 | 105.2 | 111.9 | 117.5 | 150.8 | 168.4 |
| Net income 1 | 23.1 | 41.7 | 38.7 | 63.2 | 62.7 | 44.29 | 75.12 | 89.35 |
| Net Debt 1 | 215.6 | 237.5 | 219.5 | 137.6 | 552.5 | 551.8 | 442.8 | 389 |
| Reference price 2 | 45.15 | 39.10 | 41.95 | 43.05 | 76.40 | 53.00 | 53.00 | 53.00 |
| Nbr of stocks (in thousands) | 17,564 | 17,564 | 17,564 | 19,321 | 19,321 | 19,321 | - | - |
| Announcement Date | 17/03/22 | 16/03/23 | 21/03/24 | 25/03/25 | 19/03/26 | - | - | - |
1EUR in Million2EUR
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 23.32x | 1.01x | 7.65x | 2.02% | 1.18B | |
| 31.49x | 4.34x | 18.32x | 0.42% | 48.94B | |
| 11.64x | 0.37x | 3.89x | 4.22% | 24.61B | |
| 15.07x | 1.43x | 8.45x | 0.57% | 9.42B | |
| 19.41x | 0.68x | 8.34x | 2.89% | 3.67B | |
| 13.67x | 0.58x | 6.96x | 2.57% | 3.01B | |
| 12.65x | 3.37x | 8.62x | 4.49% | 2.22B | |
| 23.32x | 1.62x | 8.8x | 4.33% | 1.3B | |
| 14.11x | 1.14x | 9.98x | 3.1% | 1.33B | |
| Average | 18.30x | 1.62x | 9.00x | 2.74% | 10.63B | |
| Weighted average by Cap. | 22.85x | 2.63x | 12.30x | 1.78% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- VOS Stock
- Valuation Vossloh AG
Select your edition
All financial news and data tailored to specific country editions
