|
Delayed
Berne S.E.
20:00:03 11/04/2024 +04
|
5-day change | 1st Jan Change | ||
| 47.90 CHF | +1.64% |
|
-.--% | +4.70% |
| 08-17 | Bechtle AG : Receives a Buy rating from Deutsche Bank | ZD |
| 08-13 | Bechtle AG : Receives a Buy rating from Berenberg | ZD |
Company Valuation: Bechtle AG
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 7,930 | 4,166 | 5,719 | 3,919 | 5,504 | 4,430 | - | - |
| Change | - | -47.47% | 37.3% | -31.48% | 40.45% | -19.51% | - | - |
| Enterprise Value (EV) 1 | 7,844 | 4,309 | 5,794 | 3,861 | 5,598 | 4,405 | 4,279 | 4,063 |
| Change | - | -45.06% | 34.45% | -33.36% | 44.98% | -21.3% | -2.86% | -5.05% |
| P/E | 34.2x | 16.6x | 21.5x | 15.9x | 24x | 17.9x | 16.3x | 15x |
| PBR | 5.86x | 2.71x | 3.28x | 2.05x | 2.68x | 2.01x | 1.86x | 1.72x |
| PEG | - | 2.04x | 3.57x | -2.1x | -3.6x | 2.19x | 1.73x | 1.76x |
| Capitalization / Revenue | 1.27x | 0.69x | 0.89x | 0.62x | 0.86x | 0.64x | 0.6x | 0.57x |
| EV / Revenue | 1.26x | 0.71x | 0.9x | 0.61x | 0.87x | 0.64x | 0.58x | 0.52x |
| EV / EBITDA | 18.3x | 9.22x | 11.4x | 7.85x | 11.3x | 8.28x | 7.46x | 6.61x |
| EV / EBIT | 24.1x | 12.1x | 15.2x | 11x | 16.7x | 12.1x | 10.7x | 9.4x |
| EV / FCF | 44.3x | 69.1x | 15.5x | 8.22x | 33.2x | 21.2x | 16.6x | 14.3x |
| FCF Yield | 2.26% | 1.45% | 6.47% | 12.2% | 3.01% | 4.71% | 6.03% | 7% |
| Dividend per Share 2 | 0.55 | 0.65 | 0.7 | 0.7 | 0.7 | 0.7444 | 0.8022 | 0.8425 |
| Rate of return | 0.87% | 1.97% | 1.54% | 2.25% | 1.6% | 2.12% | 2.28% | 2.4% |
| EPS 2 | 1.84 | 1.99 | 2.11 | 1.95 | 1.82 | 1.969 | 2.154 | 2.338 |
| Distribution rate | 29.9% | 32.7% | 33.2% | 35.9% | 38.5% | 37.8% | 37.2% | 36% |
| Net sales 1 | 6,246 | 6,028 | 6,423 | 6,306 | 6,406 | 6,908 | 7,356 | 7,790 |
| EBITDA 1 | 428.7 | 467.5 | 508.9 | 491.6 | 494.6 | 532 | 574 | 615.1 |
| EBIT 1 | 325.7 | 355.4 | 382.3 | 351.3 | 335.3 | 365 | 400.2 | 432.5 |
| Net income 1 | 231.4 | 251.1 | 265.5 | 245.5 | 229.2 | 249.2 | 272.2 | 292.4 |
| Net Debt 1 | -86.27 | 143.7 | 74.76 | -57.66 | 93.86 | -24.88 | -151 | -367.2 |
| Reference price 2 | 62.94 | 33.06 | 45.39 | 31.10 | 43.68 | 35.16 | 35.16 | 35.16 |
| Nbr of stocks (in thousands) | 126,000 | 126,000 | 126,000 | 126,000 | 126,000 | 126,000 | - | - |
| Announcement Date | 18/03/22 | 17/03/23 | 15/03/24 | 13/03/25 | 19/03/26 | - | - | - |
1EUR in Million2EUR
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 22.71x | 3.68x | 12.85x | 2.95% | 216B | |
| -115.72x | 18.42x | 106.35x | -.--% | 114B | |
| 12.6x | 1.39x | 7.3x | 3.8% | 104B | |
| 14.98x | 2.74x | 10.33x | 5.49% | 87.53B | |
| 19.34x | 5.12x | 12.57x | 2.95% | 58.49B | |
| 14.93x | 2.18x | 9.23x | 5.22% | 48.28B | |
| 20.65x | 1.69x | 10.44x | 1.42% | 39.89B | |
| 21.18x | 1.62x | 10.23x | 0.9% | 39.84B | |
| 18.05x | 2.31x | 10.98x | 4.79% | 37.5B | |
| Average | 3.19x | 4.35x | 21.14x | 3.06% | 82.84B | |
| Weighted average by Cap. | -2.05x | 5.24x | 25.51x | 2.96% |
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
- BC8 Stock
- BC8 Stock
- Valuation Bechtle AG
Select your edition
All financial news and data tailored to specific country editions
