|
Market Closed -
Other stock markets
|
After hours 20:58:00 | |||
| 39.20 EUR | +0.77% |
|
39.45 | +0.64% |
Company Valuation: WashTec AG
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 736 | 461.7 | 428.2 | 543.3 | 635.4 | 520.7 | - | - |
| Change | - | -37.27% | -7.25% | 26.87% | 16.95% | -18.06% | - | - |
| Enterprise Value (EV) 1 | 750.1 | 505.5 | 470.1 | 567.7 | 665 | 563.1 | 554.8 | 543.8 |
| Change | - | -32.62% | -6.99% | 20.77% | 17.12% | -15.32% | -1.47% | -1.98% |
| P/E | 23.7x | 17.5x | 15.3x | 17.5x | 20.8x | 14.4x | 12.2x | 11.2x |
| PBR | 7.48x | 5.24x | 4.99x | 6.14x | 7.77x | 6.1x | 5.75x | 5.41x |
| PEG | - | -1.2x | 2.51x | 1.6x | -16.09x | 0.8x | 0.7x | 1.2x |
| Capitalization / Revenue | 1.71x | 0.96x | 0.87x | 1.14x | 1.27x | 0.99x | 0.94x | 0.9x |
| EV / Revenue | 1.74x | 1.05x | 0.96x | 1.19x | 1.33x | 1.07x | 1.01x | 0.94x |
| EV / EBITDA | 12.5x | 9.59x | 8.31x | 9.45x | 10.2x | 8.07x | 7.1x | 6.51x |
| EV / EBIT | 16.4x | 13.3x | 11.2x | 12.5x | 13.6x | 10.4x | 8.78x | 7.9x |
| EV / FCF | 18.1x | 33.2x | 9.98x | 14.4x | 16.1x | 15.1x | 12.1x | 10.7x |
| FCF Yield | 5.52% | 3.01% | 10% | 6.95% | 6.22% | 6.62% | 8.24% | 9.32% |
| Dividend per Share 2 | 2.1 | 2.1 | 2.2 | 2.4 | 2.5 | 2.567 | 2.74 | 2.88 |
| Rate of return | 3.82% | 6.09% | 6.88% | 5.91% | 5.25% | 6.55% | 6.99% | 7.35% |
| EPS 2 | 2.32 | 1.97 | 2.09 | 2.32 | 2.29 | 2.724 | 3.21 | 3.51 |
| Distribution rate | 90.5% | 107% | 105% | 103% | 109% | 94.2% | 85.4% | 82% |
| Net sales 1 | 430.5 | 482.2 | 489.5 | 476.9 | 498.6 | 527 | 551.8 | 575.6 |
| EBITDA 1 | 60.2 | 52.7 | 56.58 | 60.1 | 65.05 | 69.8 | 78.17 | 83.47 |
| EBIT 1 | 45.69 | 38.01 | 41.89 | 45.5 | 48.92 | 54.17 | 63.2 | 68.87 |
| Net income 1 | 31.08 | 26.36 | 27.97 | 31.03 | 30.69 | 36.43 | 42.93 | 46.97 |
| Net Debt 1 | 14.09 | 43.76 | 41.89 | 24.42 | 29.54 | 42.4 | 34.1 | 23.1 |
| Reference price 2 | 55.00 | 34.50 | 32.00 | 40.60 | 47.60 | 39.20 | 39.20 | 39.20 |
| Nbr of stocks (in thousands) | 13,382 | 13,382 | 13,382 | 13,382 | 13,349 | 13,282 | - | - |
| Announcement Date | 31/03/22 | 30/03/23 | 27/03/24 | 26/03/25 | 25/03/26 | - | - | - |
1EUR in Million2EUR
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 14.27x | 1.06x | 8x | 6.6% | 600M | |
| 34.48x | 5.93x | 22.04x | 0.78% | 118B | |
| 42.95x | 7.39x | 27.64x | 1.42% | 43.04B | |
| 32.57x | 4.2x | 15.49x | 0.11% | 30.73B | |
| 24.55x | 3.59x | 15.47x | 0.95% | 29.98B | |
| 20.36x | 1.68x | 12.4x | 2.38% | 28.87B | |
| 27.3x | 4.48x | 16.01x | 1.46% | 27.16B | |
| 24.59x | 2.95x | 12.85x | 1.53% | 26.63B | |
| 25.49x | 3.28x | 15.65x | 1.79% | 23.97B | |
| Average | 27.40x | 3.84x | 16.17x | 1.89% | 36.59B | |
| Weighted average by Cap. | 31.18x | 4.81x | 18.99x | 1.16% |
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
- WSU Stock
- Valuation WashTec AG
Select your edition
All financial news and data tailored to specific country editions
