Valuation Andritz LIQUIDNET SYSTEMS

Stocks

Delayed LIQUIDNET SYSTEMS Other stock markets 16:29:31 04/10/2018 +04			5-day change	1st Jan Change
50.02 ^EUR	-5.23%		-.--%	-

06-25	UPM-Kymmene, Andritz Enter Partnership to Develop Tissue Products	MT
06-25	UPM and Andritz to speed the development of new tissue products	FW

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	4,504	5,312	5,578	4,859	6,512	7,526	-	-
Change	-	17.93%	5.02%	-12.89%	34.01%	15.58%	-	-
Enterprise Value (EV) ¹	4,114	4,569	5,128	4,433	6,011	6,816	6,633	6,455
Change	-	11.05%	12.23%	-13.55%	35.6%	13.39%	-2.68%	-2.69%
P/E	13.8x	12.9x	11x	9.82x	14.4x	15.6x	13.6x	12.1x
PBR	2.86x	2.87x	2.57x	2.13x	2.66x	2.82x	2.55x	2.31x
PEG	-	0.5x	0.5x	-3.16x	-2.11x	2.53x	0.9x	1x
Capitalization / Revenue	0.7x	0.7x	0.64x	0.58x	0.83x	0.92x	0.86x	0.8x
EV / Revenue	0.64x	0.61x	0.59x	0.53x	0.76x	0.83x	0.75x	0.69x
EV / EBITDA	5.73x	5.53x	5.63x	4.99x	7.3x	7.56x	6.68x	5.95x
EV / EBIT	8.58x	7.98x	7.48x	6.7x	10.3x	10.5x	8.96x	7.93x
EV / FCF	9.81x	8.68x	34.5x	11.1x	15.7x	10.2x	12.1x	10.9x
FCF Yield	10.2%	11.5%	2.9%	9%	6.37%	9.79%	8.26%	9.14%
Dividend per Share ²	1.65	2.1	2.5	2.6	2.7	2.825	3.05	3.34
Rate of return	3.64%	3.92%	4.43%	5.31%	4.04%	3.68%	3.97%	4.35%
EPS ²	3.28	4.14	5.15	4.99	4.65	4.936	5.667	6.323
Distribution rate	50.3%	50.7%	48.5%	52.1%	58.1%	57.2%	53.8%	52.8%
Net sales ¹	6,463	7,543	8,660	8,314	7,883	8,198	8,791	9,398
EBITDA ¹	718.3	825.5	910.2	887.9	823.4	901	993.3	1,084
EBIT ¹	479.6	572.7	685.2	661.9	582.8	649	740.7	814.3
Net income ¹	325.5	409.6	510.2	496.5	456.3	489	561.7	628
Net Debt ¹	-389.8	-742.6	-450.4	-426.4	-500.8	-710.4	-892.8	-1,071
Reference price ²	45.38	53.55	56.40	48.98	66.75	76.80	76.80	76.80
Nbr of stocks (in thousands)	99,256	99,191	98,904	99,210	97,556	97,999	-	-
Announcement Date	08/03/22	08/03/23	29/02/24	06/03/25	05/03/26	-	-	-

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.($)
PARKER-HANNIFIN CORPORATION	35.6x	6.11x	22.73x	0.76%	122B
FANUC CORPORATION	40.78x	6.97x	26.1x	1.5%	40.56B
INGERSOLL RAND INC.	33.75x	4.34x	16.01x	0.1%	31.84B
DOVER CORPORATION	25x	3.65x	15.7x	0.94%	30.43B
TECHTRONIC INDUSTRIES COMPANY LIMITED	20.94x	1.73x	12.76x	2.32%	29.68B
SMC CORPORATION	28.33x	4.67x	16.72x	1.41%	27.98B
XYLEM INC.	25.56x	3.06x	13.35x	1.48%	27.68B
ALFA LAVAL AB	26.09x	3.36x	16.02x	1.75%	23.79B
Average	29.51x	4.24x	17.42x	1.28%	41.77B
Weighted average by Cap.	31.67x	4.86x	19.22x	1.13%