Company Valuation: Applied Industrial Technologies, Inc.

Data adjusted to current consolidation scope
Fiscal Period: June 2022 2023 2024 2025 2026 2027 2028 2029
Market Cap 1 3,697 5,598 7,489 8,853 12,498 12,195 - -
Change - 51.42% 33.77% 18.21% 41.17% -2.43% - -
Enterprise Value (EV) 1 3,697 5,598 7,626 9,037 12,633 12,001 11,615 12,195
Change - 51.42% 36.21% 18.5% 39.8% -5.01% -3.22% 4.99%
P/E 14.6x 16.4x 19.7x 23x 30.9x 27.6x 25.1x 23.5x
PBR - - - 4.83x 6.79x 6.42x 6.09x 5.71x
PEG - 0.5x 1.8x 7.8x 3.77x 2.8x 2.53x 3.35x
Capitalization / Revenue 0.97x 1.27x 1.67x 1.94x 2.52x 2.32x 2.19x 2.11x
EV / Revenue 0.97x 1.27x 1.7x 1.98x 2.54x 2.28x 2.09x 2.11x
EV / EBITDA 9.03x 10.7x 13.8x 16.1x 20.4x 18x 16.1x 16.1x
EV / EBIT 10.3x 11.8x 15.4x 18.1x 23x 20.1x 17.8x 17.7x
EV / FCF - - 22x 19.4x 27.4x 27.8x 24.2x 24.1x
FCF Yield - - 4.54% 5.15% 3.65% 3.59% 4.13% 4.15%
Dividend per Share 2 1.34 1.38 1.44 1.66 1.94 2.094 2.255 -
Rate of return 1.39% 0.95% 0.74% 0.71% 0.57% 0.63% 0.68% -
EPS 2 6.58 8.84 9.83 10.12 10.95 12.03 13.22 14.15
Distribution rate 20.4% 15.6% 14.6% 16.4% 17.7% 17.4% 17.1% -
Net sales 1 3,811 4,413 4,479 4,563 4,967 5,258 5,565 5,784
EBITDA 1 409.6 524.5 553.3 562.1 618.2 666 722 756.8
EBIT 1 357.9 473.2 495.8 498.5 549.5 597.8 653.6 687.4
Net income 1 257.4 346.7 385.8 393 414.5 449 490.5 511
Net Debt 1 - - 136.7 183.9 135.2 -194 -580 -
Reference price 2 96.17 144.83 194.00 232.45 338.15 332.29 332.29 332.29
Nbr of stocks (in thousands) 38,444 38,654 38,603 38,085 36,960 36,699 - -
Announcement Date 11/08/22 10/08/23 15/08/24 14/08/25 13/08/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
27.63x2.28x18.02x0.63% 12.19B
30.61x5.34x19.37x0.84% 120B
34.36x5.4x20.49x1.56% 96.45B
42.65x8.64x25.3x-.--% 61.98B
26.86x3.07x17.77x0.78% 58.68B
39.24x6.1x26.94x1.98% 56.84B
26.91x4.95x17.32x2.23% 35.29B
29.71x3.96x14.96x0.11% 29.14B
20.65x1.76x12.72x2.27% 30.04B
20.66x3.57x11.42x1.48% 28.85B
Average 29.93x 4.51x 18.43x 1.19% 52.99B
Weighted average by Cap. 31.74x 5.10x 19.68x 1.15%

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

  1. Stock Market
  2. Stocks
  3. AIT Stock
  4. Valuation Applied Industrial Technologies, Inc.